[SMCAP] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.7%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
Revenue 327,540 366,440 342,344 300,384 340,348 367,864 274,860 2.56%
PBT -9,980 -1,180 -21,008 20,788 28,304 -27,756 -3,848 14.75%
Tax -1,388 -1,180 -1,592 -1,732 -6,628 2,644 3,848 -
NP -11,368 -2,360 -22,600 19,056 21,676 -25,112 0 -
-
NP to SH -10,300 1,044 -19,992 20,296 21,676 -25,112 -3,896 15.07%
-
Tax Rate - - - 8.33% 23.42% - - -
Total Cost 338,908 368,800 364,944 281,328 318,672 392,976 274,860 3.07%
-
Net Worth 86,445 93,487 91,002 103,149 67,231 86,941 92,353 -0.95%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
Net Worth 86,445 93,487 91,002 103,149 67,231 86,941 92,353 -0.95%
NOSH 55,495 55,531 55,533 55,453 50,550 50,547 50,466 1.38%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
NP Margin -3.47% -0.64% -6.60% 6.34% 6.37% -6.83% 0.00% -
ROE -11.92% 1.12% -21.97% 19.68% 32.24% -28.88% -4.22% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
RPS 590.21 659.87 616.47 541.69 673.28 727.76 544.64 1.16%
EPS -18.56 1.88 -36.00 36.60 42.88 -49.68 -7.72 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5577 1.6835 1.6387 1.8601 1.33 1.72 1.83 -2.30%
Adjusted Per Share Value based on latest NOSH - 55,453
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
RPS 75.46 84.42 78.87 69.20 78.41 84.75 63.32 2.56%
EPS -2.37 0.24 -4.61 4.68 4.99 -5.79 -0.90 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.2154 0.2097 0.2376 0.1549 0.2003 0.2128 -0.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/04/04 30/04/02 -
Price 0.41 0.67 0.93 4.50 0.69 1.09 1.61 -
P/RPS 0.07 0.10 0.15 0.83 0.10 0.15 0.30 -18.95%
P/EPS -2.21 35.64 -2.58 12.30 1.61 -2.19 -20.85 -27.68%
EY -45.27 2.81 -38.71 8.13 62.14 -45.58 -4.80 38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.57 2.42 0.52 0.63 0.88 -16.14%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 CAGR
Date 29/05/09 28/05/08 30/05/07 13/06/06 24/05/05 29/06/04 28/06/02 -
Price 0.50 0.56 1.05 4.78 0.69 0.89 1.12 -
P/RPS 0.08 0.08 0.17 0.88 0.10 0.12 0.21 -13.01%
P/EPS -2.69 29.79 -2.92 13.06 1.61 -1.79 -14.51 -21.60%
EY -37.12 3.36 -34.29 7.66 62.14 -55.82 -6.89 27.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.64 2.57 0.52 0.52 0.61 -8.89%

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