[SMCAP] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -146.41%
YoY- -303.74%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 360,268 391,722 303,146 283,732 306,008 308,554 312,204 -0.15%
PBT 33,566 -17,864 4,124 -8,716 6,358 9,128 7,444 -1.58%
Tax -1,882 -834 1,554 8,716 -1,646 -978 -2,622 0.35%
NP 31,684 -18,698 5,678 0 4,712 8,150 4,822 -1.97%
-
NP to SH 26,876 -18,698 5,678 -9,600 4,712 8,150 4,822 -1.80%
-
Tax Rate 5.61% - -37.68% - 25.89% 10.71% 35.22% -
Total Cost 328,584 410,420 297,468 283,732 301,296 300,404 307,382 -0.07%
-
Net Worth 75,302 83,888 80,825 88,421 79,274 75,572 0 -100.00%
Dividend
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 75,302 83,888 80,825 88,421 79,274 75,572 0 -100.00%
NOSH 50,538 50,535 50,516 50,526 37,044 37,045 36,978 -0.33%
Ratio Analysis
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 8.79% -4.77% 1.87% 0.00% 1.54% 2.64% 1.54% -
ROE 35.69% -22.29% 7.02% -10.86% 5.94% 10.78% 0.00% -
Per Share
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 712.86 775.15 600.10 561.55 826.07 832.91 844.28 0.17%
EPS 53.18 -37.00 11.24 -19.00 12.72 22.00 13.04 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.66 1.60 1.75 2.14 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,541
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 82.58 89.79 69.49 65.04 70.15 70.73 71.57 -0.15%
EPS 6.16 -4.29 1.30 -2.20 1.08 1.87 1.11 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1923 0.1853 0.2027 0.1817 0.1732 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/06/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.69 1.10 1.42 1.37 0.85 2.90 0.00 -
P/RPS 0.10 0.14 0.24 0.24 0.10 0.35 0.00 -100.00%
P/EPS 1.30 -2.97 12.63 -7.21 6.68 13.18 0.00 -100.00%
EY 77.07 -33.64 7.92 -13.87 14.96 7.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.89 0.78 0.40 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 08/08/05 30/09/04 29/09/03 30/09/02 28/09/01 29/09/00 18/10/99 -
Price 0.92 0.85 1.36 1.59 1.74 1.89 0.00 -
P/RPS 0.13 0.11 0.23 0.28 0.21 0.23 0.00 -100.00%
P/EPS 1.73 -2.30 12.10 -8.37 13.68 8.59 0.00 -100.00%
EY 57.80 -43.53 8.26 -11.95 7.31 11.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.85 0.91 0.81 0.93 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