[SMCAP] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 42.73%
YoY- 176.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 391,722 367,864 319,693 317,925 303,146 262,068 298,403 19.90%
PBT -17,864 -27,756 9,570 11,100 4,124 -11,864 -4,415 154.13%
Tax -834 2,644 -2,331 -2,996 1,554 8,012 -2,288 -49.00%
NP -18,698 -25,112 7,239 8,104 5,678 -3,852 -6,703 98.28%
-
NP to SH -18,698 -25,112 7,239 8,104 5,678 -3,852 -6,703 98.28%
-
Tax Rate - - 24.36% 26.99% -37.68% - - -
Total Cost 410,420 392,976 312,454 309,821 297,468 265,920 305,106 21.87%
-
Net Worth 83,888 86,941 92,984 85,385 80,825 77,140 78,343 4.66%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 83,888 86,941 92,984 85,385 80,825 77,140 78,343 4.66%
NOSH 50,535 50,547 50,534 50,523 50,516 50,418 50,544 -0.01%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -4.77% -6.83% 2.26% 2.55% 1.87% -1.47% -2.25% -
ROE -22.29% -28.88% 7.79% 9.49% 7.02% -4.99% -8.56% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 775.15 727.76 632.62 629.26 600.10 519.78 590.38 19.92%
EPS -37.00 -49.68 14.33 16.04 11.24 -7.64 -13.27 98.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.72 1.84 1.69 1.60 1.53 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 50,514
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 89.79 84.32 73.28 72.88 69.49 60.07 68.40 19.90%
EPS -4.29 -5.76 1.66 1.86 1.30 -0.88 -1.54 98.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.1993 0.2131 0.1957 0.1853 0.1768 0.1796 4.66%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.10 1.09 1.20 1.49 1.42 1.39 1.52 -
P/RPS 0.14 0.15 0.19 0.24 0.24 0.27 0.26 -33.83%
P/EPS -2.97 -2.19 8.38 9.29 12.63 -18.19 -11.46 -59.38%
EY -33.64 -45.58 11.94 10.77 7.92 -5.50 -8.72 146.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.65 0.88 0.89 0.91 0.98 -23.18%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 29/06/04 18/03/04 29/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.85 0.89 1.24 1.39 1.36 1.50 1.32 -
P/RPS 0.11 0.12 0.20 0.22 0.23 0.29 0.22 -37.03%
P/EPS -2.30 -1.79 8.66 8.67 12.10 -19.63 -9.95 -62.36%
EY -43.53 -55.82 11.55 11.54 8.26 -5.09 -10.05 165.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.67 0.82 0.85 0.98 0.85 -28.88%

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