[SMCAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.16%
YoY- -562.92%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Revenue 270,091 180,134 85,087 341,783 278,606 195,861 91,966 113.64%
PBT 24,277 16,783 7,076 -34,361 -34,101 -8,932 -6,939 -
Tax -1,296 -941 -1,657 850 1,300 -417 661 -
NP 22,981 15,842 5,419 -33,511 -32,801 -9,349 -6,278 -
-
NP to SH 19,032 13,438 5,419 -33,511 -32,801 -9,349 -6,278 -
-
Tax Rate 5.34% 5.61% 23.42% - - - - -
Total Cost 247,110 164,292 79,668 375,294 311,407 205,210 98,244 91.54%
-
Net Worth 80,345 75,302 67,231 68,217 62,660 83,888 86,941 -5.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 80,345 75,302 67,231 68,217 62,660 83,888 86,941 -5.40%
NOSH 50,531 50,538 50,550 50,531 50,533 50,535 50,547 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 8.51% 8.79% 6.37% -9.80% -11.77% -4.77% -6.83% -
ROE 23.69% 17.85% 8.06% -49.12% -52.35% -11.14% -7.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
RPS 534.50 356.43 168.32 676.37 551.33 387.57 181.94 113.68%
EPS 37.66 26.59 10.72 -66.32 -64.91 -18.50 -12.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.49 1.33 1.35 1.24 1.66 1.72 -5.38%
Adjusted Per Share Value based on latest NOSH - 50,568
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
RPS 62.22 41.50 19.60 78.74 64.19 45.12 21.19 113.61%
EPS 4.38 3.10 1.25 -7.72 -7.56 -2.15 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1735 0.1549 0.1572 0.1444 0.1933 0.2003 -5.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 29/10/04 30/07/04 30/04/04 -
Price 0.82 0.69 0.69 0.80 0.73 1.10 1.09 -
P/RPS 0.15 0.19 0.41 0.12 0.13 0.28 0.60 -62.34%
P/EPS 2.18 2.60 6.44 -1.21 -1.12 -5.95 -8.78 -
EY 45.93 38.54 15.54 -82.90 -88.92 -16.82 -11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.59 0.59 0.66 0.63 -12.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Date 20/01/06 08/08/05 24/05/05 28/02/05 30/12/04 30/09/04 29/06/04 -
Price 3.98 0.92 0.69 0.76 0.82 0.85 0.89 -
P/RPS 0.74 0.26 0.41 0.11 0.15 0.22 0.49 33.70%
P/EPS 10.57 3.46 6.44 -1.15 -1.26 -4.59 -7.17 -
EY 9.46 28.90 15.54 -87.26 -79.16 -21.76 -13.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.62 0.52 0.56 0.66 0.51 0.52 202.35%

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