[SMCAP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 175.84%
YoY- 150.01%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 407,762 286,929 190,223 98,704 331,155 241,359 153,778 91.23%
PBT 16,033 14,947 8,256 3,708 3,597 1,347 -4,884 -
Tax -6,020 -3,634 -867 -384 -2,772 -469 161 -
NP 10,013 11,313 7,389 3,324 825 878 -4,723 -
-
NP to SH 9,628 11,330 7,374 3,368 1,221 1,048 -4,645 -
-
Tax Rate 37.55% 24.31% 10.50% 10.36% 77.06% 34.82% - -
Total Cost 397,749 275,616 182,834 95,380 330,330 240,481 158,501 84.35%
-
Net Worth 91,248 55,534 55,532 55,516 80,606 79,104 73,458 15.50%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 91,248 55,534 55,532 55,516 80,606 79,104 73,458 15.50%
NOSH 55,544 55,534 55,532 55,516 55,483 55,449 55,562 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.46% 3.94% 3.88% 3.37% 0.25% 0.36% -3.07% -
ROE 10.55% 20.40% 13.28% 6.07% 1.51% 1.32% -6.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 734.12 516.67 342.54 177.79 596.85 435.28 276.77 91.27%
EPS 17.34 20.40 13.28 6.07 2.20 1.89 -8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6428 1.00 1.00 1.00 1.4528 1.4266 1.3221 15.53%
Adjusted Per Share Value based on latest NOSH - 55,516
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 93.94 66.10 43.82 22.74 76.29 55.60 35.43 91.22%
EPS 2.22 2.61 1.70 0.78 0.28 0.24 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.1279 0.1279 0.1279 0.1857 0.1822 0.1692 15.51%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.625 0.73 0.68 0.56 0.53 0.45 -
P/RPS 0.12 0.12 0.21 0.38 0.09 0.12 0.16 -17.40%
P/EPS 5.08 3.06 5.50 11.21 25.45 28.04 -5.38 -
EY 19.70 32.64 18.19 8.92 3.93 3.57 -18.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.73 0.68 0.39 0.37 0.34 36.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 -
Price 0.89 0.84 0.65 0.74 0.70 0.55 0.54 -
P/RPS 0.12 0.16 0.19 0.42 0.12 0.13 0.20 -28.79%
P/EPS 5.13 4.12 4.90 12.20 31.81 29.10 -6.46 -
EY 19.48 24.29 20.43 8.20 3.14 3.44 -15.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.84 0.65 0.74 0.48 0.39 0.41 20.09%

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