[SMCAP] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 2.11%
YoY- -61.45%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
Revenue 173,914 187,611 173,197 148,280 180,134 195,861 151,573 2.34%
PBT -1,945 -838 -14,666 6,242 16,783 -8,932 2,062 -
Tax -737 -611 -564 -677 -941 -417 777 -
NP -2,682 -1,449 -15,230 5,565 15,842 -9,349 2,839 -
-
NP to SH -2,387 -3,364 -14,448 5,181 13,438 -9,349 2,839 -
-
Tax Rate - - - 10.85% 5.61% - -37.68% -
Total Cost 176,596 189,060 188,427 142,715 164,292 205,210 148,734 2.94%
-
Net Worth 86,920 89,706 81,512 100,038 75,302 83,888 80,825 1.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
Net Worth 86,920 89,706 81,512 100,038 75,302 83,888 80,825 1.23%
NOSH 55,511 55,511 55,526 55,530 50,538 50,535 50,516 1.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
NP Margin -1.54% -0.77% -8.79% 3.75% 8.79% -4.77% 1.87% -
ROE -2.75% -3.75% -17.72% 5.18% 17.85% -11.14% 3.51% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
RPS 313.29 337.97 311.92 267.02 356.43 387.57 300.05 0.73%
EPS -4.30 -6.06 -26.02 9.33 26.59 -18.50 5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5658 1.616 1.468 1.8015 1.49 1.66 1.60 -0.36%
Adjusted Per Share Value based on latest NOSH - 56,315
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
RPS 40.07 43.22 39.90 34.16 41.50 45.12 34.92 2.35%
EPS -0.55 -0.77 -3.33 1.19 3.10 -2.15 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.2067 0.1878 0.2305 0.1735 0.1933 0.1862 1.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/07/04 31/07/03 -
Price 0.55 0.57 0.97 4.66 0.69 1.10 1.42 -
P/RPS 0.18 0.17 0.31 1.75 0.19 0.28 0.47 -14.96%
P/EPS -12.79 -9.41 -3.73 49.95 2.60 -5.95 25.27 -
EY -7.82 -10.63 -26.82 2.00 38.54 -16.82 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.66 2.59 0.46 0.66 0.89 -14.58%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/07/04 31/07/03 CAGR
Date 28/08/09 28/08/08 27/08/07 18/08/06 08/08/05 30/09/04 29/09/03 -
Price 0.62 0.54 0.94 2.92 0.92 0.85 1.36 -
P/RPS 0.20 0.16 0.30 1.09 0.26 0.22 0.45 -12.80%
P/EPS -14.42 -8.91 -3.61 31.30 3.46 -4.59 24.20 -
EY -6.94 -11.22 -27.68 3.20 28.90 -21.76 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.64 1.62 0.62 0.51 0.85 -11.95%

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