[SMCAP] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -133.9%
YoY- -639.67%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 360,268 340,348 341,783 371,474 391,722 367,864 319,693 8.81%
PBT 33,566 28,304 -34,361 -45,468 -17,864 -27,756 9,570 142.94%
Tax -1,882 -6,628 850 1,733 -834 2,644 -2,331 -14.04%
NP 31,684 21,676 -33,511 -43,734 -18,698 -25,112 7,239 184.14%
-
NP to SH 26,876 21,676 -33,511 -43,734 -18,698 -25,112 7,239 152.91%
-
Tax Rate 5.61% 23.42% - - - - 24.36% -
Total Cost 328,584 318,672 375,294 415,209 410,420 392,976 312,454 3.62%
-
Net Worth 75,302 67,231 68,217 62,660 83,888 86,941 92,984 -13.86%
Dividend
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 75,302 67,231 68,217 62,660 83,888 86,941 92,984 -13.86%
NOSH 50,538 50,550 50,531 50,533 50,535 50,547 50,534 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 8.79% 6.37% -9.80% -11.77% -4.77% -6.83% 2.26% -
ROE 35.69% 32.24% -49.12% -69.80% -22.29% -28.88% 7.79% -
Per Share
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 712.86 673.28 676.37 735.11 775.15 727.76 632.62 8.81%
EPS 53.18 42.88 -66.32 -86.55 -37.00 -49.68 14.33 152.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.33 1.35 1.24 1.66 1.72 1.84 -13.86%
Adjusted Per Share Value based on latest NOSH - 50,532
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 83.00 78.41 78.74 85.58 90.24 84.75 73.65 8.82%
EPS 6.19 4.99 -7.72 -10.08 -4.31 -5.79 1.67 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1549 0.1572 0.1444 0.1933 0.2003 0.2142 -13.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/06/05 31/03/05 31/12/04 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.69 0.69 0.80 0.73 1.10 1.09 1.20 -
P/RPS 0.10 0.10 0.12 0.10 0.14 0.15 0.19 -36.49%
P/EPS 1.30 1.61 -1.21 -0.84 -2.97 -2.19 8.38 -73.23%
EY 77.07 62.14 -82.90 -118.56 -33.64 -45.58 11.94 274.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.59 0.59 0.66 0.63 0.65 -21.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 08/08/05 24/05/05 28/02/05 30/12/04 30/09/04 29/06/04 18/03/04 -
Price 0.92 0.69 0.76 0.82 0.85 0.89 1.24 -
P/RPS 0.13 0.10 0.11 0.11 0.11 0.12 0.20 -26.26%
P/EPS 1.73 1.61 -1.15 -0.95 -2.30 -1.79 8.66 -67.99%
EY 57.80 62.14 -87.26 -105.54 -43.53 -55.82 11.55 212.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.56 0.66 0.51 0.52 0.67 -5.33%

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