[SMCAP] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 51.08%
YoY- -180.75%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 85,087 63,177 82,745 103,865 91,966 82,059 86,871 -1.45%
PBT 7,076 -260 -25,169 -1,993 -6,939 4,202 6,262 9.01%
Tax -1,657 -450 1,717 -1,078 661 -2,250 -3,024 -34.60%
NP 5,419 -710 -23,452 -3,071 -6,278 1,952 3,238 43.84%
-
NP to SH 5,419 -710 -23,452 -3,071 -6,278 1,952 3,238 43.84%
-
Tax Rate 23.42% - - - - 53.55% 48.29% -
Total Cost 79,668 63,887 106,197 106,936 98,244 80,107 83,633 -3.37%
-
Net Worth 67,231 50,568 62,659 83,846 86,941 86,980 85,370 -15.51%
Dividend
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 67,231 50,568 62,659 83,846 86,941 86,980 85,370 -15.51%
NOSH 50,550 50,568 50,532 50,509 50,547 50,569 50,514 0.05%
Ratio Analysis
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 6.37% -1.12% -28.34% -2.96% -6.83% 2.38% 3.73% -
ROE 8.06% -1.40% -37.43% -3.66% -7.22% 2.24% 3.79% -
Per Share
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 168.32 124.93 163.75 205.63 181.94 162.27 171.97 -1.50%
EPS 10.72 -1.41 -46.41 -6.08 -12.42 3.86 6.41 43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.24 1.66 1.72 1.72 1.69 -15.55%
Adjusted Per Share Value based on latest NOSH - 50,509
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 19.60 14.55 19.06 23.93 21.19 18.90 20.01 -1.45%
EPS 1.25 -0.16 -5.40 -0.71 -1.45 0.45 0.75 43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1165 0.1444 0.1932 0.2003 0.2004 0.1967 -15.52%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 31/03/05 31/12/04 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.69 0.80 0.73 1.10 1.09 1.20 1.49 -
P/RPS 0.41 0.64 0.45 0.53 0.60 0.74 0.87 -41.20%
P/EPS 6.44 -56.98 -1.57 -18.09 -8.78 31.09 23.24 -59.58%
EY 15.54 -1.76 -63.58 -5.53 -11.39 3.22 4.30 147.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.80 0.59 0.66 0.63 0.70 0.88 -31.02%
Price Multiplier on Announcement Date
31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 24/05/05 28/02/05 30/12/04 30/09/04 29/06/04 18/03/04 29/12/03 -
Price 0.69 0.76 0.82 0.85 0.89 1.24 1.39 -
P/RPS 0.41 0.61 0.50 0.41 0.49 0.76 0.81 -38.16%
P/EPS 6.44 -54.13 -1.77 -13.98 -7.17 32.12 21.68 -57.55%
EY 15.54 -1.85 -56.60 -7.15 -13.96 3.11 4.61 135.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.76 0.66 0.51 0.52 0.72 0.82 -27.49%

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