[SMCAP] QoQ TTM 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- 268.27%
YoY- 159.06%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 330,356 352,219 362,210 333,268 326,056 334,874 341,753 -2.24%
PBT 20,486 29,148 31,027 24,017 -8,646 -20,346 -34,361 -
Tax -1,051 -1,161 -2,385 -2,816 -744 -1,468 850 -
NP 19,435 27,987 28,642 21,201 -9,390 -21,814 -33,511 -
-
NP to SH 17,415 25,224 25,569 18,219 -10,827 -21,814 -33,511 -
-
Tax Rate 5.13% 3.98% 7.69% 11.73% - - - -
Total Cost 310,921 324,232 333,568 312,067 335,446 356,688 375,264 -11.81%
-
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 5.88% 7.95% 7.91% 6.36% -2.88% -6.51% -9.81% -
ROE 17.17% 24.45% 25.29% 22.68% -14.38% -32.45% -66.27% -
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 586.61 635.16 712.96 659.74 645.27 662.46 675.82 -9.02%
EPS 30.92 45.49 50.33 36.07 -21.43 -43.15 -66.27 -
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 76.11 81.14 83.45 76.78 75.12 77.15 78.73 -2.23%
EPS 4.01 5.81 5.89 4.20 -2.49 -5.03 -7.72 -
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 0.79 0.71 0.33 0.12 0.11 0.10 0.12 252.47%
P/EPS 15.07 9.89 4.69 2.27 -3.22 -1.60 -1.21 -
EY 6.64 10.11 21.33 43.98 -31.05 -62.54 -82.84 -
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 0.50 0.75 0.68 0.60 0.14 0.10 0.11 175.16%
P/EPS 9.44 10.51 9.70 11.04 -4.29 -1.60 -1.15 -
EY 10.59 9.52 10.31 9.06 -23.29 -62.54 -87.20 -
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