[SMCAP] YoY Cumulative 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- -3.87%
YoY- -161.51%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 116,418 76,633 98,704 72,275 81,885 91,610 85,586 5.25%
PBT 1,153 -3,032 3,708 -6,383 -2,495 -295 -5,252 -
Tax -746 -400 -384 -409 -347 -295 -398 11.02%
NP 407 -3,432 3,324 -6,792 -2,842 -590 -5,650 -
-
NP to SH 511 -2,909 3,368 -6,734 -2,575 261 -4,998 -
-
Tax Rate 64.70% - 10.36% - - - - -
Total Cost 116,011 80,065 95,380 79,067 84,727 92,200 91,236 4.08%
-
Net Worth 152,394 88,174 55,516 71,736 86,445 93,487 91,002 8.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 510 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 152,394 88,174 55,516 71,736 86,445 93,487 91,002 8.96%
NOSH 55,543 55,515 55,516 55,515 55,495 55,531 55,533 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.35% -4.48% 3.37% -9.40% -3.47% -0.64% -6.60% -
ROE 0.34% -3.30% 6.07% -9.39% -2.98% 0.28% -5.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 209.60 138.04 177.79 130.19 147.55 164.97 154.12 5.25%
EPS 0.92 -5.24 6.07 -12.13 -4.64 0.47 -9.00 -
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7437 1.5883 1.00 1.2922 1.5577 1.6835 1.6387 8.96%
Adjusted Per Share Value based on latest NOSH - 55,515
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.82 17.65 22.74 16.65 18.86 21.11 19.72 5.25%
EPS 0.12 -0.67 0.78 -1.55 -0.59 0.06 -1.15 -
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.2031 0.1279 0.1653 0.1992 0.2154 0.2097 8.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.58 0.73 0.68 0.57 0.41 0.67 0.93 -
P/RPS 0.28 0.53 0.38 0.44 0.28 0.41 0.60 -11.91%
P/EPS 63.04 -13.93 11.21 -4.70 -8.84 142.55 -10.33 -
EY 1.59 -7.18 8.92 -21.28 -11.32 0.70 -9.68 -
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.46 0.68 0.44 0.26 0.40 0.57 -15.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 30/05/11 31/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.70 0.62 0.74 0.54 0.50 0.56 1.05 -
P/RPS 0.33 0.45 0.42 0.41 0.34 0.34 0.68 -11.34%
P/EPS 76.09 -11.83 12.20 -4.45 -10.78 119.15 -11.67 -
EY 1.31 -8.45 8.20 -22.46 -9.28 0.84 -8.57 -
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.74 0.42 0.32 0.33 0.64 -13.92%

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