[SMCAP] YoY Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -4166.09%
YoY- -167.73%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 341,783 319,693 298,403 312,978 314,923 300,904 281,105 -0.20%
PBT -34,361 9,570 -4,415 -3,193 5,652 10,897 -3,357 -2.44%
Tax 850 -2,331 -2,288 3,193 -49 -2,748 3,357 1.46%
NP -33,511 7,239 -6,703 0 5,603 8,149 0 -100.00%
-
NP to SH -33,511 7,239 -6,703 -3,795 5,603 8,149 -3,912 -2.25%
-
Tax Rate - 24.36% - - 0.87% 25.22% - -
Total Cost 375,294 312,454 305,106 312,978 309,320 292,755 281,105 -0.30%
-
Net Worth 68,217 92,984 78,343 78,132 77,072 71,416 69,949 0.02%
Dividend
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 68,217 92,984 78,343 78,132 77,072 71,416 69,949 0.02%
NOSH 50,531 50,534 50,544 42,929 37,053 37,003 37,010 -0.33%
Ratio Analysis
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin -9.80% 2.26% -2.25% 0.00% 1.78% 2.71% 0.00% -
ROE -49.12% 7.79% -8.56% -4.86% 7.27% 11.41% -5.59% -
Per Share
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 676.37 632.62 590.38 729.05 849.90 813.18 759.53 0.12%
EPS -66.32 14.33 -13.27 -8.84 15.13 22.03 -10.57 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.84 1.55 1.82 2.08 1.93 1.89 0.35%
Adjusted Per Share Value based on latest NOSH - 42,944
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 78.74 73.65 68.75 72.10 72.55 69.32 64.76 -0.20%
EPS -7.72 1.67 -1.54 -0.87 1.29 1.88 -0.90 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.2142 0.1805 0.18 0.1776 0.1645 0.1611 0.02%
Price Multiplier on Financial Quarter End Date
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/12/04 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 0.80 1.20 1.52 2.13 0.89 2.39 0.00 -
P/RPS 0.12 0.19 0.26 0.29 0.10 0.29 0.00 -100.00%
P/EPS -1.21 8.38 -11.46 -24.10 5.89 10.85 0.00 -100.00%
EY -82.90 11.94 -8.72 -4.15 16.99 9.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.98 1.17 0.43 1.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 28/02/05 18/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.76 1.24 1.32 1.83 0.65 3.66 0.00 -
P/RPS 0.11 0.20 0.22 0.25 0.08 0.45 0.00 -100.00%
P/EPS -1.15 8.66 -9.95 -20.70 4.30 16.62 0.00 -100.00%
EY -87.26 11.55 -10.05 -4.83 23.26 6.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.85 1.01 0.31 1.90 0.00 -100.00%

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