[SMCAP] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -446.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Revenue 342,344 300,384 340,348 367,864 274,860 262,068 301,900 2.14%
PBT -21,008 20,788 28,304 -27,756 -3,848 -11,864 10,604 -
Tax -1,592 -1,732 -6,628 2,644 3,848 8,012 -2,540 -7.58%
NP -22,600 19,056 21,676 -25,112 0 -3,852 8,064 -
-
NP to SH -19,992 20,296 21,676 -25,112 -3,896 -3,852 8,064 -
-
Tax Rate - 8.33% 23.42% - - - 23.95% -
Total Cost 364,944 281,328 318,672 392,976 274,860 265,920 293,836 3.72%
-
Net Worth 91,002 103,149 67,231 86,941 92,353 77,140 78,935 2.43%
Dividend
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Net Worth 91,002 103,149 67,231 86,941 92,353 77,140 78,935 2.43%
NOSH 55,533 55,453 50,550 50,547 50,466 50,418 37,058 7.07%
Ratio Analysis
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
NP Margin -6.60% 6.34% 6.37% -6.83% 0.00% -1.47% 2.67% -
ROE -21.97% 19.68% 32.24% -28.88% -4.22% -4.99% 10.22% -
Per Share
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
RPS 616.47 541.69 673.28 727.76 544.64 519.78 814.65 -4.59%
EPS -36.00 36.60 42.88 -49.68 -7.72 -7.64 21.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6387 1.8601 1.33 1.72 1.83 1.53 2.13 -4.33%
Adjusted Per Share Value based on latest NOSH - 50,547
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
RPS 78.87 69.20 78.41 84.75 63.32 60.38 69.55 2.14%
EPS -4.61 4.68 4.99 -5.79 -0.90 -0.89 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.2376 0.1549 0.2003 0.2128 0.1777 0.1819 2.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Date 30/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 -
Price 0.93 4.50 0.69 1.09 1.61 1.39 0.65 -
P/RPS 0.15 0.83 0.10 0.15 0.30 0.27 0.08 11.20%
P/EPS -2.58 12.30 1.61 -2.19 -20.85 -18.19 2.99 -
EY -38.71 8.13 62.14 -45.58 -4.80 -5.50 33.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 2.42 0.52 0.63 0.88 0.91 0.31 10.83%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 30/04/01 CAGR
Date 30/05/07 13/06/06 24/05/05 29/06/04 28/06/02 30/06/03 29/06/01 -
Price 1.05 4.78 0.69 0.89 1.12 1.50 0.69 -
P/RPS 0.17 0.88 0.10 0.12 0.21 0.29 0.08 13.57%
P/EPS -2.92 13.06 1.61 -1.79 -14.51 -19.63 3.17 -
EY -34.29 7.66 62.14 -55.82 -6.89 -5.09 31.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.57 0.52 0.52 0.61 0.98 0.32 12.42%

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