[SMCAP] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 114.79%
YoY- -88.3%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 92,029 81,885 89,775 106,629 96,001 91,610 88,170 2.89%
PBT 550 -2,495 -2,322 60 -543 -295 8,943 -84.44%
Tax -390 -347 -3,482 441 -316 -295 -941 -44.44%
NP 160 -2,842 -5,804 501 -859 -590 8,002 -92.65%
-
NP to SH 188 -2,575 -4,080 536 -3,625 261 7,281 -91.28%
-
Tax Rate 70.91% - - -735.00% - - 10.52% -
Total Cost 91,869 84,727 95,579 106,128 96,860 92,200 80,168 9.51%
-
Net Worth 86,579 86,445 88,144 89,694 89,709 93,487 93,453 -4.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 86,579 86,445 88,144 89,694 89,709 93,487 93,453 -4.97%
NOSH 55,294 55,495 55,510 55,257 55,513 55,531 55,537 -0.29%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.17% -3.47% -6.47% 0.47% -0.89% -0.64% 9.08% -
ROE 0.22% -2.98% -4.63% 0.60% -4.04% 0.28% 7.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 166.44 147.55 161.73 192.97 172.93 164.97 158.76 3.20%
EPS 0.34 -4.64 -7.35 0.97 -6.53 0.47 13.11 -91.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5658 1.5577 1.5879 1.6232 1.616 1.6835 1.6827 -4.69%
Adjusted Per Share Value based on latest NOSH - 55,257
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.20 18.86 20.68 24.57 22.12 21.11 20.31 2.90%
EPS 0.04 -0.59 -0.94 0.12 -0.84 0.06 1.68 -91.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1992 0.2031 0.2066 0.2067 0.2154 0.2153 -4.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.41 0.47 0.54 0.57 0.67 0.79 -
P/RPS 0.33 0.28 0.29 0.28 0.33 0.41 0.50 -24.21%
P/EPS 161.76 -8.84 -6.39 55.67 -8.73 142.55 6.03 797.92%
EY 0.62 -11.32 -15.64 1.80 -11.46 0.70 16.59 -88.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.30 0.33 0.35 0.40 0.47 -17.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 24/11/08 28/08/08 28/05/08 27/02/08 -
Price 0.62 0.50 0.39 0.43 0.54 0.56 0.69 -
P/RPS 0.37 0.34 0.24 0.22 0.31 0.34 0.43 -9.54%
P/EPS 182.35 -10.78 -5.31 44.33 -8.27 119.15 5.26 965.49%
EY 0.55 -9.28 -18.85 2.26 -12.09 0.84 19.00 -90.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.25 0.26 0.33 0.33 0.41 -1.63%

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