[SMCAP] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -66.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 341,753 360,635 364,761 346,952 320,503 312,500 299,004 9.85%
PBT -34,361 -29,899 1,532 8,554 12,527 13,309 3,293 -
Tax 850 -950 -5,691 -5,839 -4,497 -3,328 354 85.15%
NP -33,511 -30,849 -4,159 2,715 8,030 9,981 3,647 -
-
NP to SH -33,511 -30,849 -4,159 2,715 8,030 9,981 3,647 -
-
Tax Rate - - 371.48% 68.26% 35.90% 25.01% -10.75% -
Total Cost 375,264 391,484 368,920 344,237 312,473 302,519 295,357 18.34%
-
Net Worth 50,568 62,659 83,846 86,941 86,980 85,370 80,807 -28.08%
Dividend
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 50,568 62,659 83,846 86,941 86,980 85,370 80,807 -28.08%
NOSH 50,568 50,532 50,509 50,547 50,569 50,514 50,504 0.08%
Ratio Analysis
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -9.81% -8.55% -1.14% 0.78% 2.51% 3.19% 1.22% -
ROE -66.27% -49.23% -4.96% 3.12% 9.23% 11.69% 4.51% -
Per Share
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 675.82 713.67 722.16 686.39 633.78 618.63 592.03 9.75%
EPS -66.27 -61.05 -8.23 5.37 15.88 19.76 7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.24 1.66 1.72 1.72 1.69 1.60 -28.14%
Adjusted Per Share Value based on latest NOSH - 50,547
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 78.73 83.08 84.03 79.93 73.84 71.99 68.88 9.85%
EPS -7.72 -7.11 -0.96 0.63 1.85 2.30 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1444 0.1932 0.2003 0.2004 0.1967 0.1862 -28.09%
Price Multiplier on Financial Quarter End Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/12/04 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.80 0.73 1.10 1.09 1.20 1.49 1.42 -
P/RPS 0.12 0.10 0.15 0.16 0.19 0.24 0.24 -38.58%
P/EPS -1.21 -1.20 -13.36 20.29 7.56 7.54 19.66 -
EY -82.84 -83.63 -7.49 4.93 13.23 13.26 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.66 0.63 0.70 0.88 0.89 -7.22%
Price Multiplier on Announcement Date
31/12/04 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/02/05 30/12/04 30/09/04 29/06/04 18/03/04 29/12/03 29/09/03 -
Price 0.76 0.82 0.85 0.89 1.24 1.39 1.36 -
P/RPS 0.11 0.11 0.12 0.13 0.20 0.22 0.23 -40.47%
P/EPS -1.15 -1.34 -10.32 16.57 7.81 7.03 18.83 -
EY -87.20 -74.45 -9.69 6.04 12.81 14.21 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.51 0.52 0.72 0.82 0.85 -7.56%

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