[SMCAP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.63%
YoY- -517.32%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Revenue 333,268 326,056 334,874 341,753 360,635 364,761 346,952 -2.79%
PBT 24,017 -8,646 -20,346 -34,361 -29,899 1,532 8,554 106.97%
Tax -2,816 -744 -1,468 850 -950 -5,691 -5,839 -40.18%
NP 21,201 -9,390 -21,814 -33,511 -30,849 -4,159 2,715 325.54%
-
NP to SH 18,219 -10,827 -21,814 -33,511 -30,849 -4,159 2,715 282.43%
-
Tax Rate 11.73% - - - - 371.48% 68.26% -
Total Cost 312,067 335,446 356,688 375,264 391,484 368,920 344,237 -6.67%
-
Net Worth 80,319 75,290 67,231 50,568 62,659 83,846 86,941 -5.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 80,319 75,290 67,231 50,568 62,659 83,846 86,941 -5.42%
NOSH 50,515 50,530 50,550 50,568 50,532 50,509 50,547 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.36% -2.88% -6.51% -9.81% -8.55% -1.14% 0.78% -
ROE 22.68% -14.38% -32.45% -66.27% -49.23% -4.96% 3.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
RPS 659.74 645.27 662.46 675.82 713.67 722.16 686.39 -2.75%
EPS 36.07 -21.43 -43.15 -66.27 -61.05 -8.23 5.37 282.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.49 1.33 1.00 1.24 1.66 1.72 -5.38%
Adjusted Per Share Value based on latest NOSH - 50,568
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
RPS 76.39 74.74 76.76 78.34 82.67 83.61 79.53 -2.79%
EPS 4.18 -2.48 -5.00 -7.68 -7.07 -0.95 0.62 283.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1726 0.1541 0.1159 0.1436 0.1922 0.1993 -5.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 29/10/04 30/07/04 30/04/04 -
Price 0.82 0.69 0.69 0.80 0.73 1.10 1.09 -
P/RPS 0.12 0.11 0.10 0.12 0.10 0.15 0.16 -18.34%
P/EPS 2.27 -3.22 -1.60 -1.21 -1.20 -13.36 20.29 -78.63%
EY 43.98 -31.05 -62.54 -82.84 -83.63 -7.49 4.93 367.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.52 0.80 0.59 0.66 0.63 -12.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 31/10/04 31/07/04 30/04/04 CAGR
Date 20/01/06 08/08/05 24/05/05 28/02/05 30/12/04 30/09/04 29/06/04 -
Price 3.98 0.92 0.69 0.76 0.82 0.85 0.89 -
P/RPS 0.60 0.14 0.10 0.11 0.11 0.12 0.13 193.78%
P/EPS 11.04 -4.29 -1.60 -1.15 -1.34 -10.32 16.57 -24.88%
EY 9.06 -23.29 -62.54 -87.20 -74.45 -9.69 6.04 33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.62 0.52 0.76 0.66 0.51 0.52 202.35%

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