[SMCAP] QoQ Cumulative 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- 114.09%
YoY- 176.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 195,861 91,966 319,693 238,444 151,573 65,517 298,403 -24.49%
PBT -8,932 -6,939 9,570 8,325 2,062 -2,966 -4,415 60.02%
Tax -417 661 -2,331 -2,247 777 2,003 -2,288 -67.88%
NP -9,349 -6,278 7,239 6,078 2,839 -963 -6,703 24.85%
-
NP to SH -9,349 -6,278 7,239 6,078 2,839 -963 -6,703 24.85%
-
Tax Rate - - 24.36% 26.99% -37.68% - - -
Total Cost 205,210 98,244 312,454 232,366 148,734 66,480 305,106 -23.25%
-
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 -11.14% -7.22% 7.79% 7.12% 3.51% -1.25% -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 387.57 181.94 632.62 471.94 300.05 129.95 590.38 -24.48%
EPS -18.50 -12.42 14.33 12.03 5.62 -1.91 -13.27 24.82%
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 45.12 21.19 73.65 54.93 34.92 15.09 68.75 -24.49%
EPS -2.15 -1.45 1.67 1.40 0.65 -0.22 -1.54 24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1933 0.2003 0.2142 0.1967 0.1862 0.1777 0.1805 4.67%
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 0.28 0.60 0.19 0.32 0.47 1.07 0.26 5.06%
P/EPS -5.95 -8.78 8.38 12.39 25.27 -72.77 -11.46 -35.42%
EY -16.82 -11.39 11.94 8.07 3.96 -1.37 -8.72 55.01%
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 0.22 0.49 0.20 0.29 0.45 1.15 0.22 0.00%
P/EPS -4.59 -7.17 8.66 11.55 24.20 -78.53 -9.95 -40.32%
EY -21.76 -13.96 11.55 8.65 4.13 -1.27 -10.05 67.44%
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