[SMCAP] YoY TTM Result on 31-Jan-2002 [#4]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -369.65%
YoY- -169.99%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 341,753 320,503 289,297 312,978 305,235 250,595 6.50%
PBT -34,361 12,527 -3,128 -3,192 6,127 9,870 -
Tax 850 -4,497 -1,801 -602 -706 -2,782 -
NP -33,511 8,030 -4,929 -3,794 5,421 7,088 -
-
NP to SH -33,511 8,030 -4,929 -3,794 5,421 7,088 -
-
Tax Rate - 35.90% - - 11.52% 28.19% -
Total Cost 375,264 312,473 294,226 316,772 299,814 243,507 9.18%
-
Net Worth 50,568 86,980 88,980 78,158 76,607 71,409 -6.77%
Dividend
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 50,568 86,980 88,980 78,158 76,607 71,409 -6.77%
NOSH 50,568 50,569 50,556 42,944 37,008 36,999 6.55%
Ratio Analysis
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -9.81% 2.51% -1.70% -1.21% 1.78% 2.83% -
ROE -66.27% 9.23% -5.54% -4.85% 7.08% 9.93% -
Per Share
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 675.82 633.78 572.22 728.80 824.77 677.28 -0.04%
EPS -66.27 15.88 -9.75 -8.83 14.65 19.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.72 1.76 1.82 2.07 1.93 -12.50%
Adjusted Per Share Value based on latest NOSH - 42,944
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 78.73 73.84 66.65 72.10 70.32 57.73 6.50%
EPS -7.72 1.85 -1.14 -0.87 1.25 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.2004 0.205 0.1801 0.1765 0.1645 -6.77%
Price Multiplier on Financial Quarter End Date
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/12/04 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.80 1.20 1.52 2.13 0.89 2.39 -
P/RPS 0.12 0.19 0.27 0.29 0.11 0.35 -19.55%
P/EPS -1.21 7.56 -15.59 -24.11 6.08 12.48 -
EY -82.84 13.23 -6.41 -4.15 16.46 8.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.70 0.86 1.17 0.43 1.24 -8.52%
Price Multiplier on Announcement Date
31/12/04 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/02/05 18/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.76 1.24 1.32 1.83 0.65 0.00 -
P/RPS 0.11 0.20 0.23 0.25 0.08 0.00 -
P/EPS -1.15 7.81 -13.54 -20.71 4.44 0.00 -
EY -87.20 12.81 -7.39 -4.83 22.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.75 1.01 0.31 0.00 -

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