[SMCAP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 18.7%
YoY- 1035.21%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
Revenue 89,775 88,170 82,328 92,119 63,177 82,059 74,056 3.30%
PBT -2,322 8,943 952 6,750 -260 4,202 4,984 -
Tax -3,482 -941 -36 -19 -450 -2,250 -1,081 21.84%
NP -5,804 8,002 916 6,731 -710 1,952 3,903 -
-
NP to SH -4,080 7,281 911 6,640 -710 1,952 3,903 -
-
Tax Rate - 10.52% 3.78% 0.28% - 53.55% 21.69% -
Total Cost 95,579 80,168 81,412 85,388 63,887 80,107 70,153 5.36%
-
Net Worth 88,144 93,453 95,977 101,098 50,568 86,980 88,980 -0.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
Net Worth 88,144 93,453 95,977 101,098 50,568 86,980 88,980 -0.15%
NOSH 55,510 55,537 55,548 50,803 50,568 50,569 50,556 1.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
NP Margin -6.47% 9.08% 1.11% 7.31% -1.12% 2.38% 5.27% -
ROE -4.63% 7.79% 0.95% 6.57% -1.40% 2.24% 4.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
RPS 161.73 158.76 148.21 181.32 124.93 162.27 146.48 1.68%
EPS -7.35 13.11 1.64 13.07 -1.41 3.86 7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5879 1.6827 1.7278 1.99 1.00 1.72 1.76 -1.72%
Adjusted Per Share Value based on latest NOSH - 50,803
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
RPS 20.68 20.31 18.97 21.22 14.55 18.90 17.06 3.30%
EPS -0.94 1.68 0.21 1.53 -0.16 0.45 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2153 0.2211 0.2329 0.1165 0.2004 0.205 -0.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/01/04 30/01/03 -
Price 0.47 0.79 1.06 2.36 0.80 1.20 1.52 -
P/RPS 0.29 0.50 0.72 1.30 0.64 0.74 1.04 -19.40%
P/EPS -6.39 6.03 64.63 18.06 -56.98 31.09 19.69 -
EY -15.64 16.59 1.55 5.54 -1.76 3.22 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.61 1.19 0.80 0.70 0.86 -16.29%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/01/04 31/01/03 CAGR
Date 27/02/09 27/02/08 26/02/07 14/03/06 28/02/05 18/03/04 31/03/03 -
Price 0.39 0.69 1.09 4.88 0.76 1.24 1.32 -
P/RPS 0.24 0.43 0.74 2.69 0.61 0.76 0.90 -20.00%
P/EPS -5.31 5.26 66.46 37.34 -54.13 32.12 17.10 -
EY -18.85 19.00 1.50 2.68 -1.85 3.11 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.63 2.45 0.76 0.72 0.75 -16.93%

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