[SMCAP] YoY Annualized Quarter 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- 124.08%
YoY- 105.22%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 394,816 289,100 327,540 366,440 342,344 300,384 340,348 2.50%
PBT 14,832 -25,532 -9,980 -1,180 -21,008 20,788 28,304 -10.20%
Tax -1,536 -1,636 -1,388 -1,180 -1,592 -1,732 -6,628 -21.61%
NP 13,296 -27,168 -11,368 -2,360 -22,600 19,056 21,676 -7.81%
-
NP to SH 13,472 -26,936 -10,300 1,044 -19,992 20,296 21,676 -7.61%
-
Tax Rate 10.36% - - - - 8.33% 23.42% -
Total Cost 381,520 316,268 338,908 368,800 364,944 281,328 318,672 3.04%
-
Net Worth 55,516 71,736 86,445 93,487 91,002 103,149 67,231 -3.13%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 55,516 71,736 86,445 93,487 91,002 103,149 67,231 -3.13%
NOSH 55,516 55,515 55,495 55,531 55,533 55,453 50,550 1.57%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.37% -9.40% -3.47% -0.64% -6.60% 6.34% 6.37% -
ROE 24.27% -37.55% -11.92% 1.12% -21.97% 19.68% 32.24% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 711.17 520.76 590.21 659.87 616.47 541.69 673.28 0.91%
EPS 24.28 -48.52 -18.56 1.88 -36.00 36.60 42.88 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2922 1.5577 1.6835 1.6387 1.8601 1.33 -4.63%
Adjusted Per Share Value based on latest NOSH - 55,531
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 90.50 66.27 75.08 84.00 78.47 68.86 78.02 2.50%
EPS 3.09 -6.17 -2.36 0.24 -4.58 4.65 4.97 -7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1644 0.1982 0.2143 0.2086 0.2364 0.1541 -3.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.68 0.57 0.41 0.67 0.93 4.50 0.69 -
P/RPS 0.10 0.11 0.07 0.10 0.15 0.83 0.10 0.00%
P/EPS 2.80 -1.17 -2.21 35.64 -2.58 12.30 1.61 9.65%
EY 35.69 -85.12 -45.27 2.81 -38.71 8.13 62.14 -8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.44 0.26 0.40 0.57 2.42 0.52 4.57%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 31/05/10 29/05/09 28/05/08 30/05/07 13/06/06 24/05/05 -
Price 0.74 0.54 0.50 0.56 1.05 4.78 0.69 -
P/RPS 0.10 0.10 0.08 0.08 0.17 0.88 0.10 0.00%
P/EPS 3.05 -1.11 -2.69 29.79 -2.92 13.06 1.61 11.23%
EY 32.79 -89.85 -37.12 3.36 -34.29 7.66 62.14 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.42 0.32 0.33 0.64 2.57 0.52 6.05%

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