[SMCAP] YoY TTM 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- 203.29%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 355,236 336,823 374,290 359,847 319,946 352,219 334,874 0.98%
PBT 13,422 -7,006 -5,300 5,242 -9,924 29,148 -20,346 -
Tax -2,471 -1,306 -3,704 -1,992 -339 -1,161 -1,468 9.06%
NP 10,951 -8,312 -9,004 3,250 -10,263 27,987 -21,814 -
-
NP to SH 11,306 -10,154 -9,744 2,672 -9,042 25,224 -21,814 -
-
Tax Rate 18.41% - - 38.00% - 3.98% - -
Total Cost 344,285 345,135 383,294 356,597 330,209 324,232 356,688 -0.58%
-
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 3.08% -2.47% -2.41% 0.90% -3.21% 7.95% -6.51% -
ROE 20.37% -14.15% -11.27% 2.86% -9.94% 24.45% -32.45% -
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 639.87 606.72 674.45 648.00 576.13 635.16 662.46 -0.57%
EPS 20.37 -18.29 -17.56 4.81 -16.28 45.49 -43.15 -
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 81.84 77.60 86.23 82.90 73.71 81.14 77.15 0.98%
EPS 2.60 -2.34 -2.24 0.62 -2.08 5.81 -5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.1653 0.1992 0.2154 0.2097 0.2376 0.1549 -3.14%
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 0.11 0.09 0.06 0.10 0.16 0.71 0.10 1.60%
P/EPS 3.34 -3.12 -2.34 13.92 -5.71 9.89 -1.60 -
EY 29.95 -32.09 -42.82 7.18 -17.51 10.11 -62.54 -
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 0.12 0.09 0.07 0.09 0.18 0.75 0.10 3.08%
P/EPS 3.63 -2.95 -2.85 11.64 -6.45 10.51 -1.60 -
EY 27.52 -33.87 -35.12 8.59 -15.51 9.52 -62.54 -
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