[SMCAP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -83.36%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 407,762 331,155 347,903 400,260 382,312 310,261 377,968 1.27%
PBT 16,033 3,597 -4,530 -2,519 -4,684 96 29,036 -9.41%
Tax -6,020 -2,772 -259 -3,772 1,163 182 -1,740 22.97%
NP 10,013 825 -4,789 -6,291 -3,521 278 27,296 -15.38%
-
NP to SH 9,628 1,221 -6,483 -6,914 -4,335 1,004 24,964 -14.67%
-
Tax Rate 37.55% 77.06% - - - -189.58% 5.99% -
Total Cost 397,749 330,330 352,692 406,551 385,833 309,983 350,672 2.12%
-
Net Worth 91,248 80,606 82,225 89,115 95,260 95,706 82,826 1.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 91,248 80,606 82,225 89,115 95,260 95,706 82,826 1.62%
NOSH 55,544 55,483 55,509 55,530 55,539 55,376 50,602 1.56%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.46% 0.25% -1.38% -1.57% -0.92% 0.09% 7.22% -
ROE 10.55% 1.51% -7.88% -7.76% -4.55% 1.05% 30.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 734.12 596.85 626.75 720.79 688.37 560.28 746.93 -0.28%
EPS 17.34 2.20 -11.67 -12.45 -7.81 1.81 49.34 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6428 1.4528 1.4813 1.6048 1.7152 1.7283 1.6368 0.06%
Adjusted Per Share Value based on latest NOSH - 55,510
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 93.94 76.29 80.15 92.21 88.08 71.48 87.08 1.27%
EPS 2.22 0.28 -1.49 -1.59 -1.00 0.23 5.75 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.1857 0.1894 0.2053 0.2195 0.2205 0.1908 1.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.88 0.56 0.55 0.47 0.79 1.06 2.36 -
P/RPS 0.12 0.09 0.09 0.07 0.11 0.19 0.32 -15.07%
P/EPS 5.08 25.45 -4.71 -3.77 -10.12 58.47 4.78 1.01%
EY 19.70 3.93 -21.23 -26.49 -9.88 1.71 20.90 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.37 0.29 0.46 0.61 1.44 -15.07%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 27/02/08 26/02/07 14/03/06 -
Price 0.89 0.70 0.60 0.39 0.69 1.09 4.88 -
P/RPS 0.12 0.12 0.10 0.05 0.10 0.19 0.65 -24.53%
P/EPS 5.13 31.81 -5.14 -3.13 -8.84 60.12 9.89 -10.35%
EY 19.48 3.14 -19.47 -31.93 -11.31 1.66 10.11 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.41 0.24 0.40 0.63 2.98 -24.76%

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