[SMCAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 53.65%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 289,100 347,903 349,688 347,828 327,540 400,260 392,320 -18.43%
PBT -25,532 -4,530 -3,622 -3,890 -9,980 -2,519 -1,037 747.97%
Tax -1,636 -259 -1,624 -1,474 -1,388 -3,772 -226 274.66%
NP -27,168 -4,789 -5,246 -5,364 -11,368 -6,291 -1,264 674.49%
-
NP to SH -26,936 -6,483 -7,754 -4,774 -10,300 -6,914 -3,770 271.40%
-
Tax Rate - - - - - - - -
Total Cost 316,268 352,692 354,934 353,192 338,908 406,551 393,584 -13.57%
-
Net Worth 71,736 82,225 83,157 86,920 86,445 89,115 90,184 -14.16%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 71,736 82,225 83,157 86,920 86,445 89,115 90,184 -14.16%
NOSH 55,515 55,509 55,549 55,511 55,495 55,530 55,559 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.40% -1.38% -1.50% -1.54% -3.47% -1.57% -0.32% -
ROE -37.55% -7.88% -9.33% -5.49% -11.92% -7.76% -4.18% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 520.76 626.75 629.51 626.59 590.21 720.79 706.12 -18.38%
EPS -48.52 -11.67 -13.96 -8.60 -18.56 -12.45 -6.79 271.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2922 1.4813 1.497 1.5658 1.5577 1.6048 1.6232 -14.11%
Adjusted Per Share Value based on latest NOSH - 55,294
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.27 79.75 80.16 79.73 75.08 91.75 89.93 -18.43%
EPS -6.17 -1.49 -1.78 -1.09 -2.36 -1.58 -0.86 272.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1885 0.1906 0.1992 0.1982 0.2043 0.2067 -14.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.55 0.61 0.55 0.41 0.47 0.54 -
P/RPS 0.11 0.09 0.10 0.09 0.07 0.07 0.08 23.67%
P/EPS -1.17 -4.71 -4.37 -6.40 -2.21 -3.77 -7.96 -72.18%
EY -85.12 -21.23 -22.89 -15.64 -45.27 -26.49 -12.57 258.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.41 0.35 0.26 0.29 0.33 21.16%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 24/11/08 -
Price 0.54 0.60 0.56 0.62 0.50 0.39 0.43 -
P/RPS 0.10 0.10 0.09 0.10 0.08 0.05 0.06 40.61%
P/EPS -1.11 -5.14 -4.01 -7.21 -2.69 -3.13 -6.34 -68.73%
EY -89.85 -19.47 -24.93 -13.87 -37.12 -31.93 -15.78 219.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.40 0.32 0.24 0.26 37.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment