[SMCAP] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -124.67%
YoY- -147.77%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 82,059 86,871 86,056 65,517 74,056 73,375 73,151 7.93%
PBT 4,202 6,262 5,029 -2,966 4,984 -3,754 -3,396 -
Tax -2,250 -3,024 -1,226 2,003 -1,081 658 3,396 -
NP 1,952 3,238 3,803 -963 3,903 -3,096 0 -
-
NP to SH 1,952 3,238 3,803 -963 3,903 -3,096 -3,826 -
-
Tax Rate 53.55% 48.29% 24.38% - 21.69% - - -
Total Cost 80,107 83,633 82,253 66,480 70,153 76,471 73,151 6.22%
-
Net Worth 86,980 85,370 80,807 77,140 88,980 85,354 88,447 -1.10%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 86,980 85,370 80,807 77,140 88,980 85,354 88,447 -1.10%
NOSH 50,569 50,514 50,504 50,418 50,556 50,505 50,541 0.03%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.38% 3.73% 4.42% -1.47% 5.27% -4.22% 0.00% -
ROE 2.24% 3.79% 4.71% -1.25% 4.39% -3.63% -4.33% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 162.27 171.97 170.39 129.95 146.48 145.28 144.73 7.90%
EPS 3.86 6.41 7.53 -1.91 7.72 -6.13 -7.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.60 1.53 1.76 1.69 1.75 -1.14%
Adjusted Per Share Value based on latest NOSH - 50,418
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.90 20.01 19.83 15.09 17.06 16.90 16.85 7.93%
EPS 0.45 0.75 0.88 -0.22 0.90 -0.71 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2004 0.1967 0.1862 0.1777 0.205 0.1966 0.2038 -1.11%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.20 1.49 1.42 1.39 1.52 2.45 1.37 -
P/RPS 0.74 0.87 0.83 1.07 1.04 1.69 0.95 -15.30%
P/EPS 31.09 23.24 18.86 -72.77 19.69 -39.97 -18.10 -
EY 3.22 4.30 5.30 -1.37 5.08 -2.50 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 0.89 0.91 0.86 1.45 0.78 -6.94%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 18/03/04 29/12/03 29/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.24 1.39 1.36 1.50 1.32 1.32 1.59 -
P/RPS 0.76 0.81 0.80 1.15 0.90 0.91 1.10 -21.79%
P/EPS 32.12 21.68 18.06 -78.53 17.10 -21.53 -21.00 -
EY 3.11 4.61 5.54 -1.27 5.85 -4.64 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.85 0.98 0.75 0.78 0.91 -14.41%

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