[SMCAP] YoY TTM 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- -61.19%
YoY- -62.9%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 31/10/04 31/10/03 CAGR
Revenue 352,041 382,410 347,981 319,247 333,268 360,635 312,500 2.03%
PBT -5,039 8,165 -7,706 6,323 24,017 -29,899 13,309 -
Tax -4,700 -1,111 -1,190 -357 -2,816 -950 -3,328 6.00%
NP -9,739 7,054 -8,896 5,966 21,201 -30,849 9,981 -
-
NP to SH -9,896 4,453 -8,957 6,759 18,219 -30,849 9,981 -
-
Tax Rate - 13.61% - 5.65% 11.73% - 25.01% -
Total Cost 361,780 375,356 356,877 313,281 312,067 391,484 302,519 3.06%
-
Net Worth 83,061 89,694 86,098 94,995 80,319 62,659 85,370 -0.46%
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 83,061 89,694 86,098 94,995 80,319 62,659 85,370 -0.46%
NOSH 55,485 55,257 55,515 55,504 50,515 50,532 50,514 1.59%
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 -2.77% 1.84% -2.56% 1.87% 6.36% -8.55% 3.19% -
ROE -11.91% 4.96% -10.40% 7.12% 22.68% -49.23% 11.69% -
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 634.47 692.05 626.82 575.17 659.74 713.67 618.63 0.42%
EPS -17.84 8.06 -16.13 12.18 36.07 -61.05 19.76 -
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 81.10 88.10 80.17 73.55 76.78 83.08 71.99 2.03%
EPS -2.28 1.03 -2.06 1.56 4.20 -7.11 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1914 0.2066 0.1984 0.2189 0.185 0.1444 0.1967 -0.46%
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 0.19 0.12 0.10 0.24 -13.74%
P/EPS -3.42 6.70 -5.45 9.03 2.27 -1.20 7.54 -
EY -29.24 14.92 -18.33 11.07 43.98 -83.63 13.26 -
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 0.14 0.19 0.60 0.11 0.22 -14.01%
P/EPS -3.14 5.34 -5.27 8.87 11.04 -1.34 7.03 -
EY -31.85 18.74 -18.98 11.28 9.06 -74.45 14.21 -
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