[SMCAP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 203.29%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 384,015 382,410 368,237 359,847 353,823 347,981 334,373 9.62%
PBT -3,100 8,165 14,113 5,242 285 -7,706 -20,383 -71.34%
Tax -3,652 -1,111 -2,142 -1,992 -2,095 -1,190 -261 476.04%
NP -6,752 7,054 11,971 3,250 -1,810 -8,896 -20,644 -52.36%
-
NP to SH -6,908 4,453 8,497 2,672 -2,587 -8,957 -18,599 -48.17%
-
Tax Rate - 13.61% 15.18% 38.00% 735.09% - - -
Total Cost 390,767 375,356 356,266 356,597 355,633 356,877 355,017 6.57%
-
Net Worth 88,144 89,694 89,709 93,487 93,453 86,098 81,507 5.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,144 89,694 89,709 93,487 93,453 86,098 81,507 5.33%
NOSH 55,510 55,257 55,513 55,531 55,537 55,515 55,522 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -1.76% 1.84% 3.25% 0.90% -0.51% -2.56% -6.17% -
ROE -7.84% 4.96% 9.47% 2.86% -2.77% -10.40% -22.82% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 691.79 692.05 663.33 648.00 637.09 626.82 602.23 9.63%
EPS -12.44 8.06 15.31 4.81 -4.66 -16.13 -33.50 -48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5879 1.6232 1.616 1.6835 1.6827 1.5509 1.468 5.34%
Adjusted Per Share Value based on latest NOSH - 55,531
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 88.47 88.10 84.83 82.90 81.51 80.17 77.03 9.62%
EPS -1.59 1.03 1.96 0.62 -0.60 -2.06 -4.28 -48.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2066 0.2067 0.2154 0.2153 0.1984 0.1878 5.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.54 0.57 0.67 0.79 0.88 0.97 -
P/RPS 0.07 0.08 0.09 0.10 0.12 0.14 0.16 -42.22%
P/EPS -3.78 6.70 3.72 13.92 -16.96 -5.45 -2.90 19.22%
EY -26.48 14.92 26.85 7.18 -5.90 -18.33 -34.53 -16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.35 0.40 0.47 0.57 0.66 -40.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 28/08/08 28/05/08 27/02/08 28/11/07 27/08/07 -
Price 0.39 0.43 0.54 0.56 0.69 0.85 0.94 -
P/RPS 0.06 0.06 0.08 0.09 0.11 0.14 0.16 -47.84%
P/EPS -3.13 5.34 3.53 11.64 -14.81 -5.27 -2.81 7.41%
EY -31.91 18.74 28.35 8.59 -6.75 -18.98 -35.64 -7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.33 0.33 0.41 0.55 0.64 -46.41%

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