[SMCAP] YoY Quarter 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- 96.97%
YoY- -136.37%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Revenue 88,170 82,328 92,119 63,177 82,059 74,056 86,437 0.33%
PBT 8,943 952 6,750 -260 4,202 4,984 -3,621 -
Tax -941 -36 -19 -450 -2,250 -1,081 3,621 -
NP 8,002 916 6,731 -710 1,952 3,903 0 -
-
NP to SH 7,281 911 6,640 -710 1,952 3,903 -3,865 -
-
Tax Rate 10.52% 3.78% 0.28% - 53.55% 21.69% - -
Total Cost 80,168 81,412 85,388 63,887 80,107 70,153 86,437 -1.26%
-
Net Worth 93,453 95,977 101,098 50,568 86,980 88,980 78,158 3.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 93,453 95,977 101,098 50,568 86,980 88,980 78,158 3.06%
NOSH 55,537 55,548 50,803 50,568 50,569 50,556 42,944 4.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 9.08% 1.11% 7.31% -1.12% 2.38% 5.27% 0.00% -
ROE 7.79% 0.95% 6.57% -1.40% 2.24% 4.39% -4.95% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
RPS 158.76 148.21 181.32 124.93 162.27 146.48 201.28 -3.93%
EPS 13.11 1.64 13.07 -1.41 3.86 7.72 -9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6827 1.7278 1.99 1.00 1.72 1.76 1.82 -1.31%
Adjusted Per Share Value based on latest NOSH - 50,568
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
RPS 20.31 18.97 21.22 14.55 18.90 17.06 19.91 0.33%
EPS 1.68 0.21 1.53 -0.16 0.45 0.90 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2153 0.2211 0.2329 0.1165 0.2004 0.205 0.1801 3.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 30/01/03 31/01/02 -
Price 0.79 1.06 2.36 0.80 1.20 1.52 2.13 -
P/RPS 0.50 0.72 1.30 0.64 0.74 1.04 1.06 -11.92%
P/EPS 6.03 64.63 18.06 -56.98 31.09 19.69 -23.67 -
EY 16.59 1.55 5.54 -1.76 3.22 5.08 -4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 1.19 0.80 0.70 0.86 1.17 -14.28%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 31/01/02 CAGR
Date 27/02/08 26/02/07 14/03/06 28/02/05 18/03/04 31/03/03 29/03/02 -
Price 0.69 1.09 4.88 0.76 1.24 1.32 1.83 -
P/RPS 0.43 0.74 2.69 0.61 0.76 0.90 0.91 -11.89%
P/EPS 5.26 66.46 37.34 -54.13 32.12 17.10 -20.33 -
EY 19.00 1.50 2.68 -1.85 3.11 5.85 -4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.63 2.45 0.76 0.72 0.75 1.01 -14.13%

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