[SMCAP] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 42.73%
YoY- 176.98%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 302,837 360,121 371,474 317,925 286,988 302,054 302,082 0.04%
PBT -569 32,369 -45,468 11,100 -10,816 570 5,713 -
Tax -450 -1,728 1,733 -2,996 288 -477 -266 9.29%
NP -1,020 30,641 -43,734 8,104 -10,528 93 5,446 -
-
NP to SH 158 25,376 -43,734 8,104 -10,528 93 5,446 -45.02%
-
Tax Rate - 5.34% - 26.99% - 83.68% 4.66% -
Total Cost 303,857 329,480 415,209 309,821 297,516 301,961 296,636 0.40%
-
Net Worth 96,984 80,345 62,660 85,385 85,375 85,866 75,181 4.39%
Dividend
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 96,984 80,345 62,660 85,385 85,375 85,866 75,181 4.39%
NOSH 56,666 50,531 50,533 50,523 50,518 46,666 37,035 7.45%
Ratio Analysis
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -0.34% 8.51% -11.77% 2.55% -3.67% 0.03% 1.80% -
ROE 0.16% 31.58% -69.80% 9.49% -12.33% 0.11% 7.24% -
Per Share
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 534.42 712.66 735.11 629.26 568.09 647.26 815.66 -6.89%
EPS 0.28 50.21 -86.55 16.04 -20.84 0.20 14.71 -48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7115 1.59 1.24 1.69 1.69 1.84 2.03 -2.84%
Adjusted Per Share Value based on latest NOSH - 50,514
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 69.77 82.96 85.58 73.24 66.12 69.59 69.59 0.04%
EPS 0.04 5.85 -10.08 1.87 -2.43 0.02 1.25 -44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.1851 0.1444 0.1967 0.1967 0.1978 0.1732 4.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.10 0.82 0.73 1.49 2.45 2.01 1.80 -
P/RPS 0.21 0.12 0.10 0.24 0.43 0.31 0.22 -0.78%
P/EPS 392.86 1.63 -0.84 9.29 -11.76 1,005.00 12.24 79.70%
EY 0.25 61.24 -118.56 10.77 -8.51 0.10 8.17 -44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.59 0.88 1.45 1.09 0.89 -5.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/11/06 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.08 3.98 0.82 1.39 1.32 3.96 0.85 -
P/RPS 0.20 0.56 0.11 0.22 0.23 0.61 0.10 12.42%
P/EPS 385.71 7.93 -0.95 8.67 -6.33 1,980.00 5.78 103.36%
EY 0.26 12.62 -105.54 11.54 -15.79 0.05 17.30 -50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.50 0.66 0.82 0.78 2.15 0.42 7.09%

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