[SMCAP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 116.17%
YoY- 186.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
Revenue 377,968 270,091 180,134 85,087 341,783 278,606 195,861 58.91%
PBT 29,036 24,277 16,783 7,076 -34,361 -34,101 -8,932 -
Tax -1,740 -1,296 -941 -1,657 850 1,300 -417 173.63%
NP 27,296 22,981 15,842 5,419 -33,511 -32,801 -9,349 -
-
NP to SH 24,964 19,032 13,438 5,419 -33,511 -32,801 -9,349 -
-
Tax Rate 5.99% 5.34% 5.61% 23.42% - - - -
Total Cost 350,672 247,110 164,292 79,668 375,294 311,407 205,210 45.87%
-
Net Worth 82,826 80,345 75,302 67,231 68,217 62,660 83,888 -0.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
Net Worth 82,826 80,345 75,302 67,231 68,217 62,660 83,888 -0.89%
NOSH 50,602 50,531 50,538 50,550 50,531 50,533 50,535 0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
NP Margin 7.22% 8.51% 8.79% 6.37% -9.80% -11.77% -4.77% -
ROE 30.14% 23.69% 17.85% 8.06% -49.12% -52.35% -11.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
RPS 746.93 534.50 356.43 168.32 676.37 551.33 387.57 58.77%
EPS 49.34 37.66 26.59 10.72 -66.32 -64.91 -18.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6368 1.59 1.49 1.33 1.35 1.24 1.66 -0.98%
Adjusted Per Share Value based on latest NOSH - 50,550
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
RPS 87.08 62.22 41.50 19.60 78.74 64.19 45.12 58.93%
EPS 5.75 4.38 3.10 1.25 -7.72 -7.56 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1851 0.1735 0.1549 0.1572 0.1444 0.1933 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 29/10/04 30/07/04 -
Price 2.36 0.82 0.69 0.69 0.80 0.73 1.10 -
P/RPS 0.32 0.15 0.19 0.41 0.12 0.13 0.28 9.86%
P/EPS 4.78 2.18 2.60 6.44 -1.21 -1.12 -5.95 -
EY 20.90 45.93 38.54 15.54 -82.90 -88.92 -16.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.52 0.46 0.52 0.59 0.59 0.66 73.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 CAGR
Date 14/03/06 20/01/06 08/08/05 24/05/05 28/02/05 30/12/04 30/09/04 -
Price 4.88 3.98 0.92 0.69 0.76 0.82 0.85 -
P/RPS 0.65 0.74 0.26 0.41 0.11 0.15 0.22 114.54%
P/EPS 9.89 10.57 3.46 6.44 -1.15 -1.26 -4.59 -
EY 10.11 9.46 28.90 15.54 -87.26 -79.16 -21.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.50 0.62 0.52 0.56 0.66 0.51 246.89%

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