[SMCAP] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 19.21%
YoY- -174.06%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
Revenue 352,219 334,874 346,952 286,099 306,946 324,359 1.40%
PBT 29,148 -20,346 8,554 -5,132 6,761 11,887 16.35%
Tax -1,161 -1,468 -5,839 1,150 -1,384 -2,739 -13.49%
NP 27,987 -21,814 2,715 -3,982 5,377 9,148 20.78%
-
NP to SH 25,224 -21,814 2,715 -3,982 5,377 9,148 18.68%
-
Tax Rate 3.98% - 68.26% - 20.47% 23.04% -
Total Cost 324,232 356,688 344,237 290,081 301,569 315,211 0.47%
-
Net Worth 103,149 67,231 86,941 77,140 78,935 73,359 5.92%
Dividend
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
Net Worth 103,149 67,231 86,941 77,140 78,935 73,359 5.92%
NOSH 55,453 50,550 50,547 50,418 37,058 37,050 7.04%
Ratio Analysis
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
NP Margin 7.95% -6.51% 0.78% -1.39% 1.75% 2.82% -
ROE 24.45% -32.45% 3.12% -5.16% 6.81% 12.47% -
Per Share
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
RPS 635.16 662.46 686.39 567.44 828.27 875.45 -5.27%
EPS 45.49 -43.15 5.37 -7.90 14.51 24.69 10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8601 1.33 1.72 1.53 2.13 1.98 -1.04%
Adjusted Per Share Value based on latest NOSH - 50,418
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
RPS 81.14 77.15 79.93 65.91 70.71 74.73 1.39%
EPS 5.81 -5.03 0.63 -0.92 1.24 2.11 18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.1549 0.2003 0.1777 0.1819 0.169 5.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
Date 31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 28/04/00 -
Price 4.50 0.69 1.09 1.39 0.65 3.42 -
P/RPS 0.71 0.10 0.16 0.24 0.08 0.39 10.64%
P/EPS 9.89 -1.60 20.29 -17.60 4.48 13.85 -5.52%
EY 10.11 -62.54 4.93 -5.68 22.32 7.22 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.52 0.63 0.91 0.31 1.73 5.83%
Price Multiplier on Announcement Date
31/03/06 31/03/05 30/04/04 30/04/03 30/04/01 30/04/00 CAGR
Date 13/06/06 24/05/05 29/06/04 30/06/03 29/06/01 29/06/00 -
Price 4.78 0.69 0.89 1.50 0.69 2.40 -
P/RPS 0.75 0.10 0.13 0.26 0.08 0.27 18.83%
P/EPS 10.51 -1.60 16.57 -18.99 4.76 9.72 1.32%
EY 9.52 -62.54 6.04 -5.27 21.03 10.29 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 0.52 0.52 0.98 0.32 1.21 13.56%

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