[SMCAP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.25%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 101,102 111,145 94,331 96,706 87,581 88,352 106,629 -0.88%
PBT 2,190 2,206 958 6,691 6,231 -772 60 82.08%
Tax -1,259 -396 -261 -2,767 -630 -481 441 -
NP 931 1,810 697 3,924 5,601 -1,253 501 10.87%
-
NP to SH 462 1,704 553 3,956 5,693 -3,429 536 -2.44%
-
Tax Rate 57.49% 17.95% 27.24% 41.35% 10.11% - -735.00% -
Total Cost 100,171 109,335 93,634 92,782 81,980 89,605 106,128 -0.95%
-
Net Worth 94,966 162,298 88,701 55,536 79,235 83,061 89,694 0.95%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 94,966 162,298 88,701 55,536 79,235 83,061 89,694 0.95%
NOSH 61,083 61,083 55,300 55,536 55,541 55,485 55,257 1.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.92% 1.63% 0.74% 4.06% 6.40% -1.42% 0.47% -
ROE 0.49% 1.05% 0.62% 7.12% 7.18% -4.13% 0.60% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 165.52 181.96 170.58 174.13 157.69 159.23 192.97 -2.52%
EPS 0.76 2.87 1.00 7.12 10.25 -6.18 0.97 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5547 2.657 1.604 1.00 1.4266 1.497 1.6232 -0.71%
Adjusted Per Share Value based on latest NOSH - 55,536
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.29 25.61 21.73 22.28 20.18 20.35 24.57 -0.88%
EPS 0.11 0.39 0.13 0.91 1.31 -0.79 0.12 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2188 0.3739 0.2043 0.1279 0.1825 0.1914 0.2066 0.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.795 0.585 0.49 0.625 0.53 0.61 0.54 -
P/RPS 0.48 0.32 0.29 0.36 0.34 0.38 0.28 9.39%
P/EPS 105.11 20.97 49.00 8.77 5.17 -9.87 55.67 11.16%
EY 0.95 4.77 2.04 11.40 19.34 -10.13 1.80 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.22 0.31 0.63 0.37 0.41 0.33 7.52%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 28/11/12 24/11/11 26/11/10 30/11/09 24/11/08 -
Price 0.70 0.595 0.50 0.84 0.55 0.56 0.43 -
P/RPS 0.42 0.33 0.29 0.48 0.35 0.35 0.22 11.37%
P/EPS 92.55 21.33 50.00 11.79 5.37 -9.06 44.33 13.04%
EY 1.08 4.69 2.00 8.48 18.64 -11.04 2.26 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.22 0.31 0.84 0.39 0.37 0.26 9.56%

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