[SMCAP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.47%
YoY- -99.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Revenue 349,688 392,320 354,204 302,837 360,121 371,474 317,925 1.62%
PBT -3,622 -1,037 -11,544 -569 32,369 -45,468 11,100 -
Tax -1,624 -226 -1,538 -450 -1,728 1,733 -2,996 -9.82%
NP -5,246 -1,264 -13,082 -1,020 30,641 -43,734 8,104 -
-
NP to SH -7,754 -3,770 -13,157 158 25,376 -43,734 8,104 -
-
Tax Rate - - - - 5.34% - 26.99% -
Total Cost 354,934 393,584 367,286 303,857 329,480 415,209 309,821 2.32%
-
Net Worth 83,157 90,184 86,124 96,984 80,345 62,660 85,385 -0.44%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Net Worth 83,157 90,184 86,124 96,984 80,345 62,660 85,385 -0.44%
NOSH 55,549 55,559 55,531 56,666 50,531 50,533 50,523 1.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
NP Margin -1.50% -0.32% -3.69% -0.34% 8.51% -11.77% 2.55% -
ROE -9.33% -4.18% -15.28% 0.16% 31.58% -69.80% 9.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
RPS 629.51 706.12 637.84 534.42 712.66 735.11 629.26 0.00%
EPS -13.96 -6.79 -23.69 0.28 50.21 -86.55 16.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.497 1.6232 1.5509 1.7115 1.59 1.24 1.69 -2.02%
Adjusted Per Share Value based on latest NOSH - 55,504
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
RPS 80.56 90.38 81.60 69.77 82.96 85.58 73.24 1.62%
EPS -1.79 -0.87 -3.03 0.04 5.85 -10.08 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.2078 0.1984 0.2234 0.1851 0.1444 0.1967 -0.44%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 29/10/04 31/10/03 -
Price 0.61 0.54 0.88 1.10 0.82 0.73 1.49 -
P/RPS 0.10 0.08 0.14 0.21 0.12 0.10 0.24 -13.74%
P/EPS -4.37 -7.96 -3.71 392.86 1.63 -0.84 9.29 -
EY -22.89 -12.57 -26.92 0.25 61.24 -118.56 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.57 0.64 0.52 0.59 0.88 -12.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Date 30/11/09 24/11/08 28/11/07 27/11/06 20/01/06 30/12/04 29/12/03 -
Price 0.56 0.43 0.85 1.08 3.98 0.82 1.39 -
P/RPS 0.09 0.06 0.13 0.20 0.56 0.11 0.22 -14.01%
P/EPS -4.01 -6.34 -3.59 385.71 7.93 -0.95 8.67 -
EY -24.93 -15.78 -27.87 0.26 12.62 -105.54 11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.55 0.63 2.50 0.66 0.82 -12.57%

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