[SMCAP] YoY Cumulative Quarter Result on 31-Oct-2002 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -64.5%
YoY- -11380.0%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 270,091 278,606 238,444 215,241 226,541 226,562 228,410 -0.17%
PBT 24,277 -34,101 8,325 -8,112 428 4,285 5,121 -1.63%
Tax -1,296 1,300 -2,247 216 -358 -200 -1,683 0.27%
NP 22,981 -32,801 6,078 -7,896 70 4,085 3,438 -1.99%
-
NP to SH 19,032 -32,801 6,078 -7,896 70 4,085 3,438 -1.80%
-
Tax Rate 5.34% - 26.99% - 83.64% 4.67% 32.86% -
Total Cost 247,110 311,407 232,366 223,137 226,471 222,477 224,972 -0.09%
-
Net Worth 80,345 62,660 85,385 85,375 85,866 75,181 63,282 -0.25%
Dividend
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 80,345 62,660 85,385 85,375 85,866 75,181 63,282 -0.25%
NOSH 50,531 50,533 50,523 50,518 46,666 37,035 37,007 -0.33%
Ratio Analysis
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 8.51% -11.77% 2.55% -3.67% 0.03% 1.80% 1.51% -
ROE 23.69% -52.35% 7.12% -9.25% 0.08% 5.43% 5.43% -
Per Share
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 534.50 551.33 471.94 426.07 485.45 611.75 617.20 0.15%
EPS 37.66 -64.91 12.03 -15.63 0.15 11.03 9.29 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.24 1.69 1.69 1.84 2.03 1.71 0.07%
Adjusted Per Share Value based on latest NOSH - 50,505
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 62.22 64.19 54.93 49.59 52.19 52.20 52.62 -0.17%
EPS 4.38 -7.56 1.40 -1.82 0.02 0.94 0.79 -1.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1444 0.1967 0.1967 0.1978 0.1732 0.1458 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.82 0.73 1.49 2.45 2.01 1.80 0.00 -
P/RPS 0.15 0.13 0.32 0.58 0.41 0.29 0.00 -100.00%
P/EPS 2.18 -1.12 12.39 -15.67 1,340.00 16.32 0.00 -100.00%
EY 45.93 -88.92 8.07 -6.38 0.07 6.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.88 1.45 1.09 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 26/12/00 30/12/99 -
Price 3.98 0.82 1.39 1.32 3.96 0.85 0.00 -
P/RPS 0.74 0.15 0.29 0.31 0.82 0.14 0.00 -100.00%
P/EPS 10.57 -1.26 11.55 -8.45 2,640.00 7.71 0.00 -100.00%
EY 9.46 -79.16 8.65 -11.84 0.04 12.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.66 0.82 0.78 2.15 0.42 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