[SMCAP] YoY Annual (Unaudited) Result on 31-Jan-2003 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
YoY- -76.63%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 377,968 341,783 319,693 298,403 312,978 314,923 300,904 3.92%
PBT 29,036 -34,361 9,570 -4,415 -3,193 5,652 10,897 18.00%
Tax -1,740 850 -2,331 -2,288 3,193 -49 -2,748 -7.42%
NP 27,296 -33,511 7,239 -6,703 0 5,603 8,149 22.65%
-
NP to SH 24,964 -33,511 7,239 -6,703 -3,795 5,603 8,149 20.81%
-
Tax Rate 5.99% - 24.36% - - 0.87% 25.22% -
Total Cost 350,672 375,294 312,454 305,106 312,978 309,320 292,755 3.09%
-
Net Worth 82,826 68,217 92,984 78,343 78,132 77,072 71,416 2.53%
Dividend
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 82,826 68,217 92,984 78,343 78,132 77,072 71,416 2.53%
NOSH 50,602 50,531 50,534 50,544 42,929 37,053 37,003 5.42%
Ratio Analysis
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 7.22% -9.80% 2.26% -2.25% 0.00% 1.78% 2.71% -
ROE 30.14% -49.12% 7.79% -8.56% -4.86% 7.27% 11.41% -
Per Share
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 746.93 676.37 632.62 590.38 729.05 849.90 813.18 -1.42%
EPS 49.34 -66.32 14.33 -13.27 -8.84 15.13 22.03 14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6368 1.35 1.84 1.55 1.82 2.08 1.93 -2.74%
Adjusted Per Share Value based on latest NOSH - 50,556
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 86.64 78.35 73.28 68.40 71.74 72.19 68.98 3.92%
EPS 5.72 -7.68 1.66 -1.54 -0.87 1.28 1.87 20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1564 0.2131 0.1796 0.1791 0.1767 0.1637 2.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/12/05 31/12/04 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.36 0.80 1.20 1.52 2.13 0.89 2.39 -
P/RPS 0.32 0.12 0.19 0.26 0.29 0.10 0.29 1.67%
P/EPS 4.78 -1.21 8.38 -11.46 -24.10 5.89 10.85 -12.92%
EY 20.90 -82.90 11.94 -8.72 -4.15 16.99 9.21 14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.59 0.65 0.98 1.17 0.43 1.24 2.55%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 14/03/06 28/02/05 18/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.88 0.76 1.24 1.32 1.83 0.65 3.66 -
P/RPS 0.65 0.11 0.20 0.22 0.25 0.08 0.45 6.40%
P/EPS 9.89 -1.15 8.66 -9.95 -20.70 4.30 16.62 -8.39%
EY 10.11 -87.26 11.55 -10.05 -4.83 23.26 6.02 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 0.56 0.67 0.85 1.01 0.31 1.90 7.89%

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