[SMCAP] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -9.67%
YoY- -11380.04%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 360,121 371,474 317,925 286,988 302,054 302,082 304,546 -0.17%
PBT 32,369 -45,468 11,100 -10,816 570 5,713 6,828 -1.63%
Tax -1,728 1,733 -2,996 288 -477 -266 -2,244 0.27%
NP 30,641 -43,734 8,104 -10,528 93 5,446 4,584 -1.99%
-
NP to SH 25,376 -43,734 8,104 -10,528 93 5,446 4,584 -1.80%
-
Tax Rate 5.34% - 26.99% - 83.68% 4.66% 32.86% -
Total Cost 329,480 415,209 309,821 297,516 301,961 296,636 299,962 -0.09%
-
Net Worth 80,345 62,660 85,385 85,375 85,866 75,181 63,282 -0.25%
Dividend
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 80,345 62,660 85,385 85,375 85,866 75,181 63,282 -0.25%
NOSH 50,531 50,533 50,523 50,518 46,666 37,035 37,007 -0.33%
Ratio Analysis
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 8.51% -11.77% 2.55% -3.67% 0.03% 1.80% 1.51% -
ROE 31.58% -69.80% 9.49% -12.33% 0.11% 7.24% 7.24% -
Per Share
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 712.66 735.11 629.26 568.09 647.26 815.66 822.93 0.15%
EPS 50.21 -86.55 16.04 -20.84 0.20 14.71 12.39 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.24 1.69 1.69 1.84 2.03 1.71 0.07%
Adjusted Per Share Value based on latest NOSH - 50,505
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 82.96 85.58 73.24 66.12 69.59 69.59 70.16 -0.17%
EPS 5.85 -10.08 1.87 -2.43 0.02 1.25 1.06 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1444 0.1967 0.1967 0.1978 0.1732 0.1458 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/09/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.82 0.73 1.49 2.45 2.01 1.80 0.00 -
P/RPS 0.12 0.10 0.24 0.43 0.31 0.22 0.00 -100.00%
P/EPS 1.63 -0.84 9.29 -11.76 1,005.00 12.24 0.00 -100.00%
EY 61.24 -118.56 10.77 -8.51 0.10 8.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.88 1.45 1.09 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 20/01/06 30/12/04 29/12/03 31/12/02 31/12/01 26/12/00 30/12/99 -
Price 3.98 0.82 1.39 1.32 3.96 0.85 0.00 -
P/RPS 0.56 0.11 0.22 0.23 0.61 0.10 0.00 -100.00%
P/EPS 7.93 -0.95 8.67 -6.33 1,980.00 5.78 0.00 -100.00%
EY 12.62 -105.54 11.54 -15.79 0.05 17.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.66 0.82 0.78 2.15 0.42 0.00 -100.00%

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