[SMCAP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 118.0%
YoY- -86.28%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 92,456 87,611 85,586 82,328 78,848 73,184 75,096 14.85%
PBT 6,008 -9,414 -5,252 952 -6,669 1,045 5,197 10.14%
Tax -590 -166 -398 -36 339 -244 -433 22.88%
NP 5,418 -9,580 -5,650 916 -6,330 801 4,764 8.94%
-
NP to SH 4,580 -9,450 -4,998 911 -5,062 107 5,074 -6.59%
-
Tax Rate 9.82% - - 3.78% - 23.35% 8.33% -
Total Cost 87,038 97,191 91,236 81,412 85,178 72,383 70,332 15.25%
-
Net Worth 86,098 81,507 91,002 95,977 94,995 101,452 103,149 -11.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,098 81,507 91,002 95,977 94,995 101,452 103,149 -11.33%
NOSH 55,515 55,522 55,533 55,548 55,504 56,315 55,453 0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.86% -10.93% -6.60% 1.11% -8.03% 1.09% 6.34% -
ROE 5.32% -11.59% -5.49% 0.95% -5.33% 0.11% 4.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 166.54 157.79 154.12 148.21 142.06 129.95 135.42 14.77%
EPS 8.25 -17.02 -9.00 1.64 -9.12 0.19 9.15 -6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5509 1.468 1.6387 1.7278 1.7115 1.8015 1.8601 -11.40%
Adjusted Per Share Value based on latest NOSH - 55,548
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.19 20.08 19.62 18.87 18.07 16.78 17.21 14.86%
EPS 1.05 -2.17 -1.15 0.21 -1.16 0.02 1.16 -6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1974 0.1868 0.2086 0.22 0.2178 0.2326 0.2364 -11.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.97 0.93 1.06 1.10 4.66 4.50 -
P/RPS 0.53 0.61 0.60 0.72 0.77 3.59 3.32 -70.53%
P/EPS 10.67 -5.70 -10.33 64.63 -12.06 2,452.63 49.18 -63.86%
EY 9.38 -17.55 -9.68 1.55 -8.29 0.04 2.03 177.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.57 0.61 0.64 2.59 2.42 -61.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 30/05/07 26/02/07 27/11/06 18/08/06 13/06/06 -
Price 0.85 0.94 1.05 1.09 1.08 2.92 4.78 -
P/RPS 0.51 0.60 0.68 0.74 0.76 2.25 3.53 -72.43%
P/EPS 10.30 -5.52 -11.67 66.46 -11.84 1,536.84 52.24 -66.09%
EY 9.71 -18.11 -8.57 1.50 -8.44 0.07 1.91 195.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.64 0.63 0.63 1.62 2.57 -64.18%

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