[SMCAP] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -446.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 341,783 371,474 391,722 367,864 319,693 317,925 303,146 8.80%
PBT -34,361 -45,468 -17,864 -27,756 9,570 11,100 4,124 -
Tax 850 1,733 -834 2,644 -2,331 -2,996 1,554 -34.57%
NP -33,511 -43,734 -18,698 -25,112 7,239 8,104 5,678 -
-
NP to SH -33,511 -43,734 -18,698 -25,112 7,239 8,104 5,678 -
-
Tax Rate - - - - 24.36% 26.99% -37.68% -
Total Cost 375,294 415,209 410,420 392,976 312,454 309,821 297,468 17.75%
-
Net Worth 68,217 62,660 83,888 86,941 92,984 85,385 80,825 -11.24%
Dividend
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 68,217 62,660 83,888 86,941 92,984 85,385 80,825 -11.24%
NOSH 50,531 50,533 50,535 50,547 50,534 50,523 50,516 0.02%
Ratio Analysis
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -9.80% -11.77% -4.77% -6.83% 2.26% 2.55% 1.87% -
ROE -49.12% -69.80% -22.29% -28.88% 7.79% 9.49% 7.02% -
Per Share
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 676.37 735.11 775.15 727.76 632.62 629.26 600.10 8.77%
EPS -66.32 -86.55 -37.00 -49.68 14.33 16.04 11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.66 1.72 1.84 1.69 1.60 -11.26%
Adjusted Per Share Value based on latest NOSH - 50,547
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 78.74 85.58 90.24 84.75 73.65 73.24 69.84 8.80%
EPS -7.72 -10.08 -4.31 -5.79 1.67 1.87 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.1444 0.1933 0.2003 0.2142 0.1967 0.1862 -11.22%
Price Multiplier on Financial Quarter End Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/12/04 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.80 0.73 1.10 1.09 1.20 1.49 1.42 -
P/RPS 0.12 0.10 0.14 0.15 0.19 0.24 0.24 -38.58%
P/EPS -1.21 -0.84 -2.97 -2.19 8.38 9.29 12.63 -
EY -82.90 -118.56 -33.64 -45.58 11.94 10.77 7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.66 0.63 0.65 0.88 0.89 -25.10%
Price Multiplier on Announcement Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/02/05 30/12/04 30/09/04 29/06/04 18/03/04 29/12/03 29/09/03 -
Price 0.76 0.82 0.85 0.89 1.24 1.39 1.36 -
P/RPS 0.11 0.11 0.11 0.12 0.20 0.22 0.23 -40.47%
P/EPS -1.15 -0.95 -2.30 -1.79 8.66 8.67 12.10 -
EY -87.26 -105.54 -43.53 -55.82 11.55 11.54 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.51 0.52 0.67 0.82 0.85 -25.43%

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