[SMCAP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
20-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -29.33%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 73,184 75,096 92,119 89,957 95,047 85,087 63,177 10.32%
PBT 1,045 5,197 6,750 7,494 9,707 7,076 -260 -
Tax -244 -433 -19 -355 -354 -1,657 -450 -33.58%
NP 801 4,764 6,731 7,139 9,353 5,419 -710 -
-
NP to SH 107 5,074 6,640 5,594 7,916 5,419 -710 -
-
Tax Rate 23.35% 8.33% 0.28% 4.74% 3.65% 23.42% - -
Total Cost 72,383 70,332 85,388 82,818 85,694 79,668 63,887 8.70%
-
Net Worth 101,452 103,149 101,098 80,319 75,290 67,231 50,568 59.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,452 103,149 101,098 80,319 75,290 67,231 50,568 59.27%
NOSH 56,315 55,453 50,803 50,515 50,530 50,550 50,568 7.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.09% 6.34% 7.31% 7.94% 9.84% 6.37% -1.12% -
ROE 0.11% 4.92% 6.57% 6.96% 10.51% 8.06% -1.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 129.95 135.42 181.32 178.08 188.10 168.32 124.93 2.66%
EPS 0.19 9.15 13.07 11.07 15.67 10.72 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8015 1.8601 1.99 1.59 1.49 1.33 1.00 48.21%
Adjusted Per Share Value based on latest NOSH - 50,515
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.86 17.30 21.22 20.72 21.90 19.60 14.55 10.35%
EPS 0.02 1.17 1.53 1.29 1.82 1.25 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2337 0.2376 0.2329 0.185 0.1735 0.1549 0.1165 59.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.66 4.50 2.36 0.82 0.69 0.69 0.80 -
P/RPS 3.59 3.32 1.30 0.46 0.37 0.41 0.64 216.69%
P/EPS 2,452.63 49.18 18.06 7.40 4.40 6.44 -56.98 -
EY 0.04 2.03 5.54 13.50 22.70 15.54 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.42 1.19 0.52 0.46 0.52 0.80 119.31%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 13/06/06 14/03/06 20/01/06 08/08/05 24/05/05 28/02/05 -
Price 2.92 4.78 4.88 3.98 0.92 0.69 0.76 -
P/RPS 2.25 3.53 2.69 2.23 0.49 0.41 0.61 139.29%
P/EPS 1,536.84 52.24 37.34 35.94 5.87 6.44 -54.13 -
EY 0.07 1.91 2.68 2.78 17.03 15.54 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.57 2.45 2.50 0.62 0.52 0.76 65.85%

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