[SMCAP] QoQ 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- 107.3%
YoY- 105.19%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
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 72,275 84,167 88,352 92,029 81,885 89,775 106,629 -22.85%
PBT -6,383 -401 -772 550 -2,495 -2,322 60 -
Tax -409 -26 -481 -390 -347 -3,482 441 -
NP -6,792 -427 -1,253 160 -2,842 -5,804 501 -
-
NP to SH -6,734 -179 -3,429 188 -2,575 -4,080 536 -
-
Tax Rate - - - 70.91% - - -735.00% -
Total Cost 79,067 84,594 89,605 91,869 84,727 95,579 106,128 -17.83%
-
Net Worth 71,736 83,827 83,061 86,579 86,445 88,144 89,694 -13.84%
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 83,827 83,061 86,579 86,445 88,144 89,694 -13.84%
NOSH 55,515 55,937 55,485 55,294 55,495 55,510 55,257 0.31%
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% -0.51% -1.42% 0.17% -3.47% -6.47% 0.47% -
ROE -9.39% -0.21% -4.13% 0.22% -2.98% -4.63% 0.60% -
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 130.19 150.47 159.23 166.44 147.55 161.73 192.97 -23.09%
EPS -12.13 -0.32 -6.18 0.34 -4.64 -7.35 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2922 1.4986 1.497 1.5658 1.5577 1.5879 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 16.57 19.29 20.25 21.10 18.77 20.58 24.44 -22.84%
EPS -1.54 -0.04 -0.79 0.04 -0.59 -0.94 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1922 0.1904 0.1985 0.1982 0.2021 0.2056 -13.86%
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 0.44 0.37 0.38 0.33 0.28 0.29 0.28 35.20%
P/EPS -4.70 -171.88 -9.87 161.76 -8.84 -6.39 55.67 -
EY -21.28 -0.58 -10.13 0.62 -11.32 -15.64 1.80 -
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 0.30 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 0.41 0.40 0.35 0.37 0.34 0.24 0.22 51.49%
P/EPS -4.45 -187.50 -9.06 182.35 -10.78 -5.31 44.33 -
EY -22.46 -0.53 -11.04 0.55 -9.28 -18.85 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.37 0.40 0.32 0.25 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