[SMCAP] QoQ 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- -14.86%
YoY- 204.59%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 103,865 91,966 82,059 86,871 86,056 65,517 74,056 25.32%
PBT -1,993 -6,939 4,202 6,262 5,029 -2,966 4,984 -
Tax -1,078 661 -2,250 -3,024 -1,226 2,003 -1,081 -0.18%
NP -3,071 -6,278 1,952 3,238 3,803 -963 3,903 -
-
NP to SH -3,071 -6,278 1,952 3,238 3,803 -963 3,903 -
-
Tax Rate - - 53.55% 48.29% 24.38% - 21.69% -
Total Cost 106,936 98,244 80,107 83,633 82,253 66,480 70,153 32.48%
-
Net Worth 83,846 86,941 86,980 85,370 80,807 77,140 88,980 -3.88%
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 83,846 86,941 86,980 85,370 80,807 77,140 88,980 -3.88%
NOSH 50,509 50,547 50,569 50,514 50,504 50,418 50,556 -0.06%
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 -2.96% -6.83% 2.38% 3.73% 4.42% -1.47% 5.27% -
ROE -3.66% -7.22% 2.24% 3.79% 4.71% -1.25% 4.39% -
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 205.63 181.94 162.27 171.97 170.39 129.95 146.48 25.39%
EPS -6.08 -12.42 3.86 6.41 7.53 -1.91 7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.72 1.72 1.69 1.60 1.53 1.76 -3.82%
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 23.93 21.19 18.90 20.01 19.83 15.09 17.06 25.33%
EPS -0.71 -1.45 0.45 0.75 0.88 -0.22 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1932 0.2003 0.2004 0.1967 0.1862 0.1777 0.205 -3.87%
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 0.53 0.60 0.74 0.87 0.83 1.07 1.04 -36.22%
P/EPS -18.09 -8.78 31.09 23.24 18.86 -72.77 19.69 -
EY -5.53 -11.39 3.22 4.30 5.30 -1.37 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.70 0.88 0.89 0.91 0.86 -16.19%
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 0.41 0.49 0.76 0.81 0.80 1.15 0.90 -40.82%
P/EPS -13.98 -7.17 32.12 21.68 18.06 -78.53 17.10 -
EY -7.15 -13.96 3.11 4.61 5.54 -1.27 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.72 0.82 0.85 0.98 0.75 -22.68%

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