[SMCAP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -18.7%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 310,261 302,837 296,560 300,384 377,968 360,121 360,268 -9.45%
PBT 96 -569 12,484 20,788 29,036 32,369 33,566 -97.96%
Tax 182 -450 -1,354 -1,732 -1,740 -1,728 -1,882 -
NP 278 -1,020 11,130 19,056 27,296 30,641 31,684 -95.70%
-
NP to SH 1,004 158 10,362 20,296 24,964 25,376 26,876 -88.75%
-
Tax Rate -189.58% - 10.85% 8.33% 5.99% 5.34% 5.61% -
Total Cost 309,983 303,857 285,430 281,328 350,672 329,480 328,584 -3.80%
-
Net Worth 95,706 96,984 100,038 103,149 82,826 80,345 75,302 17.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 95,706 96,984 100,038 103,149 82,826 80,345 75,302 17.28%
NOSH 55,376 56,666 55,530 55,453 50,602 50,531 50,538 6.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.09% -0.34% 3.75% 6.34% 7.22% 8.51% 8.79% -
ROE 1.05% 0.16% 10.36% 19.68% 30.14% 31.58% 35.69% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 560.28 534.42 534.05 541.69 746.93 712.66 712.86 -14.79%
EPS 1.81 0.28 18.66 36.60 49.34 50.21 53.18 -89.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7283 1.7115 1.8015 1.8601 1.6368 1.59 1.49 10.36%
Adjusted Per Share Value based on latest NOSH - 55,453
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 71.48 69.77 68.32 69.20 87.08 82.96 83.00 -9.45%
EPS 0.23 0.04 2.39 4.68 5.75 5.85 6.19 -88.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2234 0.2305 0.2376 0.1908 0.1851 0.1735 17.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.06 1.10 4.66 4.50 2.36 0.82 0.69 -
P/RPS 0.19 0.21 0.87 0.83 0.32 0.12 0.10 53.22%
P/EPS 58.47 392.86 24.97 12.30 4.78 1.63 1.30 1155.97%
EY 1.71 0.25 4.00 8.13 20.90 61.24 77.07 -92.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 2.59 2.42 1.44 0.52 0.46 20.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 18/08/06 13/06/06 14/03/06 20/01/06 08/08/05 -
Price 1.09 1.08 2.92 4.78 4.88 3.98 0.92 -
P/RPS 0.19 0.20 0.55 0.88 0.65 0.56 0.13 28.69%
P/EPS 60.12 385.71 15.65 13.06 9.89 7.93 1.73 958.05%
EY 1.66 0.26 6.39 7.66 10.11 12.62 57.80 -90.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 1.62 2.57 2.98 2.50 0.62 1.06%

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