[SMCAP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3662.01%
YoY- -161.51%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,448 87,581 81,503 72,275 84,167 88,352 92,029 -3.33%
PBT 1,984 6,231 1,499 -6,383 -401 -772 550 134.65%
Tax -2,027 -630 570 -409 -26 -481 -390 199.14%
NP -43 5,601 2,069 -6,792 -427 -1,253 160 -
-
NP to SH 156 5,693 2,089 -6,734 -179 -3,429 188 -11.66%
-
Tax Rate 102.17% 10.11% -38.03% - - - 70.91% -
Total Cost 87,491 81,980 79,434 79,067 84,594 89,605 91,869 -3.19%
-
Net Worth 79,632 79,235 73,453 71,736 83,827 83,061 86,579 -5.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,632 79,235 73,453 71,736 83,827 83,061 86,579 -5.40%
NOSH 55,714 55,541 55,558 55,515 55,937 55,485 55,294 0.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.05% 6.40% 2.54% -9.40% -0.51% -1.42% 0.17% -
ROE 0.20% 7.18% 2.84% -9.39% -0.21% -4.13% 0.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 156.96 157.69 146.70 130.19 150.47 159.23 166.44 -3.82%
EPS 0.28 10.25 3.76 -12.13 -0.32 -6.18 0.34 -12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4293 1.4266 1.3221 1.2922 1.4986 1.497 1.5658 -5.88%
Adjusted Per Share Value based on latest NOSH - 55,515
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.15 20.18 18.78 16.65 19.39 20.35 21.20 -3.32%
EPS 0.04 1.31 0.48 -1.55 -0.04 -0.79 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1825 0.1692 0.1653 0.1931 0.1914 0.1995 -5.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.53 0.45 0.57 0.55 0.61 0.55 -
P/RPS 0.36 0.34 0.31 0.44 0.37 0.38 0.33 5.95%
P/EPS 200.00 5.17 11.97 -4.70 -171.88 -9.87 161.76 15.15%
EY 0.50 19.34 8.36 -21.28 -0.58 -10.13 0.62 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.34 0.44 0.37 0.41 0.35 7.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.70 0.55 0.54 0.54 0.60 0.56 0.62 -
P/RPS 0.45 0.35 0.37 0.41 0.40 0.35 0.37 13.89%
P/EPS 250.00 5.37 14.36 -4.45 -187.50 -9.06 182.35 23.34%
EY 0.40 18.64 6.96 -22.46 -0.53 -11.04 0.55 -19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.41 0.42 0.40 0.37 0.40 14.44%

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