[SMCAP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 164.68%
YoY- 186.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Revenue 366,440 342,344 300,384 340,348 367,864 274,860 262,068 7.04%
PBT -1,180 -21,008 20,788 28,304 -27,756 -3,848 -11,864 -37.42%
Tax -1,180 -1,592 -1,732 -6,628 2,644 3,848 8,012 -
NP -2,360 -22,600 19,056 21,676 -25,112 0 -3,852 -9.47%
-
NP to SH 1,044 -19,992 20,296 21,676 -25,112 -3,896 -3,852 -
-
Tax Rate - - 8.33% 23.42% - - - -
Total Cost 368,800 364,944 281,328 318,672 392,976 274,860 265,920 6.86%
-
Net Worth 93,487 91,002 103,149 67,231 86,941 92,353 77,140 3.98%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Net Worth 93,487 91,002 103,149 67,231 86,941 92,353 77,140 3.98%
NOSH 55,531 55,533 55,453 50,550 50,547 50,466 50,418 1.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
NP Margin -0.64% -6.60% 6.34% 6.37% -6.83% 0.00% -1.47% -
ROE 1.12% -21.97% 19.68% 32.24% -28.88% -4.22% -4.99% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
RPS 659.87 616.47 541.69 673.28 727.76 544.64 519.78 4.96%
EPS 1.88 -36.00 36.60 42.88 -49.68 -7.72 -7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6835 1.6387 1.8601 1.33 1.72 1.83 1.53 1.96%
Adjusted Per Share Value based on latest NOSH - 50,550
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
RPS 84.42 78.87 69.20 78.41 84.75 63.32 60.38 7.04%
EPS 0.24 -4.61 4.68 4.99 -5.79 -0.90 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2097 0.2376 0.1549 0.2003 0.2128 0.1777 3.98%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 -
Price 0.67 0.93 4.50 0.69 1.09 1.61 1.39 -
P/RPS 0.10 0.15 0.83 0.10 0.15 0.30 0.27 -18.26%
P/EPS 35.64 -2.58 12.30 1.61 -2.19 -20.85 -18.19 -
EY 2.81 -38.71 8.13 62.14 -45.58 -4.80 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 2.42 0.52 0.63 0.88 0.91 -15.37%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Date 28/05/08 30/05/07 13/06/06 24/05/05 29/06/04 28/06/02 30/06/03 -
Price 0.56 1.05 4.78 0.69 0.89 1.12 1.50 -
P/RPS 0.08 0.17 0.88 0.10 0.12 0.21 0.29 -23.01%
P/EPS 29.79 -2.92 13.06 1.61 -1.79 -14.51 -19.63 -
EY 3.36 -34.29 7.66 62.14 -55.82 -6.89 -5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 2.57 0.52 0.52 0.61 0.98 -19.83%

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