[SMCAP] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.62%
YoY- 174.49%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 302,837 296,560 300,384 377,968 360,121 360,268 340,348 -7.48%
PBT -569 12,484 20,788 29,036 32,369 33,566 28,304 -
Tax -450 -1,354 -1,732 -1,740 -1,728 -1,882 -6,628 -83.33%
NP -1,020 11,130 19,056 27,296 30,641 31,684 21,676 -
-
NP to SH 158 10,362 20,296 24,964 25,376 26,876 21,676 -96.22%
-
Tax Rate - 10.85% 8.33% 5.99% 5.34% 5.61% 23.42% -
Total Cost 303,857 285,430 281,328 350,672 329,480 328,584 318,672 -3.12%
-
Net Worth 96,984 100,038 103,149 82,826 80,345 75,302 67,231 27.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 96,984 100,038 103,149 82,826 80,345 75,302 67,231 27.64%
NOSH 56,666 55,530 55,453 50,602 50,531 50,538 50,550 7.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.34% 3.75% 6.34% 7.22% 8.51% 8.79% 6.37% -
ROE 0.16% 10.36% 19.68% 30.14% 31.58% 35.69% 32.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 534.42 534.05 541.69 746.93 712.66 712.86 673.28 -14.25%
EPS 0.28 18.66 36.60 49.34 50.21 53.18 42.88 -96.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7115 1.8015 1.8601 1.6368 1.59 1.49 1.33 18.29%
Adjusted Per Share Value based on latest NOSH - 50,803
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 69.77 68.32 69.20 87.08 82.96 83.00 78.41 -7.48%
EPS 0.04 2.39 4.68 5.75 5.85 6.19 4.99 -95.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2234 0.2305 0.2376 0.1908 0.1851 0.1735 0.1549 27.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.10 4.66 4.50 2.36 0.82 0.69 0.69 -
P/RPS 0.21 0.87 0.83 0.32 0.12 0.10 0.10 63.91%
P/EPS 392.86 24.97 12.30 4.78 1.63 1.30 1.61 3791.84%
EY 0.25 4.00 8.13 20.90 61.24 77.07 62.14 -97.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.59 2.42 1.44 0.52 0.46 0.52 14.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 18/08/06 13/06/06 14/03/06 20/01/06 08/08/05 24/05/05 -
Price 1.08 2.92 4.78 4.88 3.98 0.92 0.69 -
P/RPS 0.20 0.55 0.88 0.65 0.56 0.13 0.10 58.67%
P/EPS 385.71 15.65 13.06 9.89 7.93 1.73 1.61 3744.52%
EY 0.26 6.39 7.66 10.11 12.62 57.80 62.14 -97.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.62 2.57 2.98 2.50 0.62 0.52 13.63%

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