[SMCAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 41.63%
YoY- 158.02%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 148,280 75,096 377,968 270,091 180,134 85,087 341,783 -42.77%
PBT 6,242 5,197 29,036 24,277 16,783 7,076 -34,361 -
Tax -677 -433 -1,740 -1,296 -941 -1,657 850 -
NP 5,565 4,764 27,296 22,981 15,842 5,419 -33,511 -
-
NP to SH 5,181 5,074 24,964 19,032 13,438 5,419 -33,511 -
-
Tax Rate 10.85% 8.33% 5.99% 5.34% 5.61% 23.42% - -
Total Cost 142,715 70,332 350,672 247,110 164,292 79,668 375,294 -47.60%
-
Net Worth 100,038 103,149 82,826 80,345 75,302 67,231 68,217 29.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 100,038 103,149 82,826 80,345 75,302 67,231 68,217 29.16%
NOSH 55,530 55,453 50,602 50,531 50,538 50,550 50,531 6.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.75% 6.34% 7.22% 8.51% 8.79% 6.37% -9.80% -
ROE 5.18% 4.92% 30.14% 23.69% 17.85% 8.06% -49.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 267.02 135.42 746.93 534.50 356.43 168.32 676.37 -46.27%
EPS 9.33 9.15 49.34 37.66 26.59 10.72 -66.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8015 1.8601 1.6368 1.59 1.49 1.33 1.35 21.27%
Adjusted Per Share Value based on latest NOSH - 50,515
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.99 17.21 86.64 61.91 41.29 19.50 78.35 -42.78%
EPS 1.19 1.16 5.72 4.36 3.08 1.24 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2364 0.1899 0.1842 0.1726 0.1541 0.1564 29.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.66 4.50 2.36 0.82 0.69 0.69 0.80 -
P/RPS 1.75 3.32 0.32 0.15 0.19 0.41 0.12 499.84%
P/EPS 49.95 49.18 4.78 2.18 2.60 6.44 -1.21 -
EY 2.00 2.03 20.90 45.93 38.54 15.54 -82.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.42 1.44 0.52 0.46 0.52 0.59 168.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 13/06/06 14/03/06 20/01/06 08/08/05 24/05/05 28/02/05 -
Price 2.92 4.78 4.88 3.98 0.92 0.69 0.76 -
P/RPS 1.09 3.53 0.65 0.74 0.26 0.41 0.11 363.28%
P/EPS 31.30 52.24 9.89 10.57 3.46 6.44 -1.15 -
EY 3.20 1.91 10.11 9.46 28.90 15.54 -87.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.57 2.98 2.50 0.62 0.52 0.56 103.42%

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