[SMCAP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 23.99%
YoY- 243.74%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 375,222 346,394 296,560 360,268 391,722 303,146 283,732 4.83%
PBT -1,676 -29,332 12,484 33,566 -17,864 4,124 -8,716 -24.30%
Tax -1,222 -1,128 -1,354 -1,882 -834 1,554 8,716 -
NP -2,898 -30,460 11,130 31,684 -18,698 5,678 0 -
-
NP to SH -6,728 -28,896 10,362 26,876 -18,698 5,678 -9,600 -5.82%
-
Tax Rate - - 10.85% 5.61% - -37.68% - -
Total Cost 378,120 376,854 285,430 328,584 410,420 297,468 283,732 4.97%
-
Net Worth 89,706 81,512 100,038 75,302 83,888 80,825 88,421 0.24%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 89,706 81,512 100,038 75,302 83,888 80,825 88,421 0.24%
NOSH 55,511 55,526 55,530 50,538 50,535 50,516 50,526 1.60%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -0.77% -8.79% 3.75% 8.79% -4.77% 1.87% 0.00% -
ROE -7.50% -35.45% 10.36% 35.69% -22.29% 7.02% -10.86% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 675.94 623.84 534.05 712.86 775.15 600.10 561.55 3.18%
EPS -12.12 -52.04 18.66 53.18 -37.00 11.24 -19.00 -7.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.616 1.468 1.8015 1.49 1.66 1.60 1.75 -1.33%
Adjusted Per Share Value based on latest NOSH - 50,530
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 86.44 79.80 68.32 83.00 90.24 69.84 65.37 4.83%
EPS -1.55 -6.66 2.39 6.19 -4.31 1.31 -2.21 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.1878 0.2305 0.1735 0.1933 0.1862 0.2037 0.24%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/07/04 31/07/03 31/07/02 -
Price 0.57 0.97 4.66 0.69 1.10 1.42 1.37 -
P/RPS 0.08 0.16 0.87 0.10 0.14 0.24 0.24 -16.93%
P/EPS -4.70 -1.86 24.97 1.30 -2.97 12.63 -7.21 -6.97%
EY -21.26 -53.65 4.00 77.07 -33.64 7.92 -13.87 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.66 2.59 0.46 0.66 0.89 0.78 -12.65%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 31/07/02 CAGR
Date 28/08/08 27/08/07 18/08/06 08/08/05 30/09/04 29/09/03 30/09/02 -
Price 0.54 0.94 2.92 0.92 0.85 1.36 1.59 -
P/RPS 0.08 0.15 0.55 0.13 0.11 0.23 0.28 -19.07%
P/EPS -4.46 -1.81 15.65 1.73 -2.30 12.10 -8.37 -10.08%
EY -22.44 -55.36 6.39 57.80 -43.53 8.26 -11.95 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 1.62 0.62 0.51 0.85 0.91 -15.74%

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