[SMCAP] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -97.26%
YoY- 187.15%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 96,706 91,519 98,704 87,448 87,581 81,503 72,275 21.40%
PBT 6,691 4,548 3,708 1,984 6,231 1,499 -6,383 -
Tax -2,767 -483 -384 -2,027 -630 570 -409 257.28%
NP 3,924 4,065 3,324 -43 5,601 2,069 -6,792 -
-
NP to SH 3,956 4,006 3,368 156 5,693 2,089 -6,734 -
-
Tax Rate 41.35% 10.62% 10.36% 102.17% 10.11% -38.03% - -
Total Cost 92,782 87,454 95,380 87,491 81,980 79,434 79,067 11.24%
-
Net Worth 55,536 55,543 55,516 79,632 79,235 73,453 71,736 -15.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,536 55,543 55,516 79,632 79,235 73,453 71,736 -15.67%
NOSH 55,536 55,543 55,516 55,714 55,541 55,558 55,515 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.06% 4.44% 3.37% -0.05% 6.40% 2.54% -9.40% -
ROE 7.12% 7.21% 6.07% 0.20% 7.18% 2.84% -9.39% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 174.13 164.77 177.79 156.96 157.69 146.70 130.19 21.37%
EPS 7.12 7.21 6.07 0.28 10.25 3.76 -12.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.4293 1.4266 1.3221 1.2922 -15.69%
Adjusted Per Share Value based on latest NOSH - 55,714
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.28 21.08 22.74 20.15 20.18 18.78 16.65 21.41%
EPS 0.91 0.92 0.78 0.04 1.31 0.48 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.128 0.1279 0.1835 0.1825 0.1692 0.1653 -15.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.625 0.73 0.68 0.56 0.53 0.45 0.57 -
P/RPS 0.36 0.44 0.38 0.36 0.34 0.31 0.44 -12.51%
P/EPS 8.77 10.12 11.21 200.00 5.17 11.97 -4.70 -
EY 11.40 9.88 8.92 0.50 19.34 8.36 -21.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.68 0.39 0.37 0.34 0.44 27.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 30/05/11 28/02/11 26/11/10 30/08/10 31/05/10 -
Price 0.84 0.65 0.74 0.70 0.55 0.54 0.54 -
P/RPS 0.48 0.39 0.42 0.45 0.35 0.37 0.41 11.06%
P/EPS 11.79 9.01 12.20 250.00 5.37 14.36 -4.45 -
EY 8.48 11.10 8.20 0.40 18.64 6.96 -22.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.74 0.49 0.39 0.41 0.42 58.67%

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