[SMCAP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -98.47%
YoY- -99.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 346,394 342,344 310,261 302,837 296,560 300,384 377,968 -5.66%
PBT -29,332 -21,008 96 -569 12,484 20,788 29,036 -
Tax -1,128 -1,592 182 -450 -1,354 -1,732 -1,740 -25.15%
NP -30,460 -22,600 278 -1,020 11,130 19,056 27,296 -
-
NP to SH -28,896 -19,992 1,004 158 10,362 20,296 24,964 -
-
Tax Rate - - -189.58% - 10.85% 8.33% 5.99% -
Total Cost 376,854 364,944 309,983 303,857 285,430 281,328 350,672 4.93%
-
Net Worth 81,512 91,002 95,706 96,984 100,038 103,149 82,826 -1.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,512 91,002 95,706 96,984 100,038 103,149 82,826 -1.06%
NOSH 55,526 55,533 55,376 56,666 55,530 55,453 50,602 6.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -8.79% -6.60% 0.09% -0.34% 3.75% 6.34% 7.22% -
ROE -35.45% -21.97% 1.05% 0.16% 10.36% 19.68% 30.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 623.84 616.47 560.28 534.42 534.05 541.69 746.93 -11.34%
EPS -52.04 -36.00 1.81 0.28 18.66 36.60 49.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.468 1.6387 1.7283 1.7115 1.8015 1.8601 1.6368 -7.01%
Adjusted Per Share Value based on latest NOSH - 55,504
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.40 78.47 71.12 69.42 67.98 68.86 86.64 -5.66%
EPS -6.62 -4.58 0.23 0.04 2.38 4.65 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.2086 0.2194 0.2223 0.2293 0.2364 0.1899 -1.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.97 0.93 1.06 1.10 4.66 4.50 2.36 -
P/RPS 0.16 0.15 0.19 0.21 0.87 0.83 0.32 -37.08%
P/EPS -1.86 -2.58 58.47 392.86 24.97 12.30 4.78 -
EY -53.65 -38.71 1.71 0.25 4.00 8.13 20.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.61 0.64 2.59 2.42 1.44 -40.63%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 26/02/07 27/11/06 18/08/06 13/06/06 14/03/06 -
Price 0.94 1.05 1.09 1.08 2.92 4.78 4.88 -
P/RPS 0.15 0.17 0.19 0.20 0.55 0.88 0.65 -62.47%
P/EPS -1.81 -2.92 60.12 385.71 15.65 13.06 9.89 -
EY -55.36 -34.29 1.66 0.26 6.39 7.66 10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.63 0.63 1.62 2.57 2.98 -64.23%

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