[SMCAP] YoY TTM Result on 31-Jul-2002 [#2]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -53.96%
YoY- -421.07%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 326,056 364,761 299,004 301,840 303,962 323,623 81,249 -1.46%
PBT -8,646 1,532 3,293 -10,729 4,742 12,375 2,059 -
Tax -744 -5,691 354 -1,157 -1,040 -2,611 -660 -0.12%
NP -9,390 -4,159 3,647 -11,886 3,702 9,764 1,399 -
-
NP to SH -10,827 -4,159 3,647 -11,886 3,702 9,764 1,399 -
-
Tax Rate - 371.48% -10.75% - 21.93% 21.10% 32.05% -
Total Cost 335,446 368,920 295,357 313,726 300,260 313,859 79,850 -1.51%
-
Net Worth 75,290 83,846 80,807 88,447 79,086 75,562 0 -100.00%
Dividend
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 75,290 83,846 80,807 88,447 79,086 75,562 0 -100.00%
NOSH 50,530 50,509 50,504 50,541 36,956 37,040 37,010 -0.33%
Ratio Analysis
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin -2.88% -1.14% 1.22% -3.94% 1.22% 3.02% 1.72% -
ROE -14.38% -4.96% 4.51% -13.44% 4.68% 12.92% 0.00% -
Per Share
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 645.27 722.16 592.03 597.21 822.49 873.70 219.53 -1.13%
EPS -21.43 -8.23 7.22 -23.52 10.02 26.36 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.66 1.60 1.75 2.14 2.04 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 50,541
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 74.74 83.61 68.54 69.19 69.68 74.18 18.62 -1.46%
EPS -2.48 -0.95 0.84 -2.72 0.85 2.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1922 0.1852 0.2027 0.1813 0.1732 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/06/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.69 1.10 1.42 1.37 0.85 2.90 0.00 -
P/RPS 0.11 0.15 0.24 0.23 0.10 0.33 0.00 -100.00%
P/EPS -3.22 -13.36 19.66 -5.83 8.49 11.00 0.00 -100.00%
EY -31.05 -7.49 5.09 -17.17 11.78 9.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.89 0.78 0.40 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 08/08/05 30/09/04 29/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.92 0.85 1.36 1.59 1.74 1.89 0.00 -
P/RPS 0.14 0.12 0.23 0.27 0.21 0.22 0.00 -100.00%
P/EPS -4.29 -10.32 18.83 -6.76 17.37 7.17 0.00 -100.00%
EY -23.29 -9.69 5.31 -14.79 5.76 13.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.85 0.91 0.81 0.93 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