[SMCAP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.35%
YoY- 215.63%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 309,456 319,247 330,356 352,219 362,210 333,268 326,056 -3.41%
PBT 525 6,323 20,486 29,148 31,027 24,017 -8,646 -
Tax -374 -357 -1,051 -1,161 -2,385 -2,816 -744 -36.69%
NP 151 5,966 19,435 27,987 28,642 21,201 -9,390 -
-
NP to SH 1,030 6,759 17,415 25,224 25,569 18,219 -10,827 -
-
Tax Rate 71.24% 5.65% 5.13% 3.98% 7.69% 11.73% - -
Total Cost 309,305 313,281 310,921 324,232 333,568 312,067 335,446 -5.25%
-
Net Worth 95,977 94,995 101,452 103,149 101,098 80,319 75,290 17.51%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 95,977 94,995 101,452 103,149 101,098 80,319 75,290 17.51%
NOSH 55,548 55,504 56,315 55,453 50,803 50,515 50,530 6.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.05% 1.87% 5.88% 7.95% 7.91% 6.36% -2.88% -
ROE 1.07% 7.12% 17.17% 24.45% 25.29% 22.68% -14.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 557.09 575.17 586.61 635.16 712.96 659.74 645.27 -9.30%
EPS 1.85 12.18 30.92 45.49 50.33 36.07 -21.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7278 1.7115 1.8015 1.8601 1.99 1.59 1.49 10.34%
Adjusted Per Share Value based on latest NOSH - 55,453
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.94 73.18 75.73 80.74 83.03 76.39 74.74 -3.40%
EPS 0.24 1.55 3.99 5.78 5.86 4.18 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2178 0.2326 0.2364 0.2317 0.1841 0.1726 17.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.06 1.10 4.66 4.50 2.36 0.82 0.69 -
P/RPS 0.19 0.19 0.79 0.71 0.33 0.12 0.11 43.81%
P/EPS 57.17 9.03 15.07 9.89 4.69 2.27 -3.22 -
EY 1.75 11.07 6.64 10.11 21.33 43.98 -31.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 2.59 2.42 1.19 0.52 0.46 20.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 18/08/06 13/06/06 14/03/06 20/01/06 08/08/05 -
Price 1.09 1.08 2.92 4.78 4.88 3.98 0.92 -
P/RPS 0.20 0.19 0.50 0.75 0.68 0.60 0.14 26.76%
P/EPS 58.78 8.87 9.44 10.51 9.70 11.04 -4.29 -
EY 1.70 11.28 10.59 9.52 10.31 9.06 -23.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 1.62 2.57 2.45 2.50 0.62 1.06%

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