[SMCAP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 34.9%
YoY- -903.46%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Revenue 359,847 319,946 352,219 334,874 346,952 306,218 286,099 4.76%
PBT 5,242 -9,924 29,148 -20,346 8,554 -6,805 -5,132 -
Tax -1,992 -339 -1,161 -1,468 -5,839 -915 1,150 -
NP 3,250 -10,263 27,987 -21,814 2,715 -7,720 -3,982 -
-
NP to SH 2,672 -9,042 25,224 -21,814 2,715 -7,720 -3,982 -
-
Tax Rate 38.00% - 3.98% - 68.26% - - -
Total Cost 356,597 330,209 324,232 356,688 344,237 313,938 290,081 4.28%
-
Net Worth 93,487 91,002 103,149 67,231 86,941 92,353 77,140 3.98%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Net Worth 93,487 91,002 103,149 67,231 86,941 92,353 77,140 3.98%
NOSH 55,531 55,533 55,453 50,550 50,547 50,466 50,418 1.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
NP Margin 0.90% -3.21% 7.95% -6.51% 0.78% -2.52% -1.39% -
ROE 2.86% -9.94% 24.45% -32.45% 3.12% -8.36% -5.16% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
RPS 648.00 576.13 635.16 662.46 686.39 606.78 567.44 2.73%
EPS 4.81 -16.28 45.49 -43.15 5.37 -15.30 -7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6835 1.6387 1.8601 1.33 1.72 1.83 1.53 1.96%
Adjusted Per Share Value based on latest NOSH - 50,550
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
RPS 82.90 73.71 81.14 77.15 79.93 70.55 65.91 4.76%
EPS 0.62 -2.08 5.81 -5.03 0.63 -1.78 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.2097 0.2376 0.1549 0.2003 0.2128 0.1777 3.98%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 -
Price 0.67 0.93 4.50 0.69 1.09 1.61 1.39 -
P/RPS 0.10 0.16 0.71 0.10 0.16 0.27 0.24 -16.29%
P/EPS 13.92 -5.71 9.89 -1.60 20.29 -10.52 -17.60 -
EY 7.18 -17.51 10.11 -62.54 4.93 -9.50 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 2.42 0.52 0.63 0.88 0.91 -15.37%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/04/04 30/04/02 30/04/03 CAGR
Date 28/05/08 30/05/07 13/06/06 24/05/05 29/06/04 28/06/02 30/06/03 -
Price 0.56 1.05 4.78 0.69 0.89 1.12 1.50 -
P/RPS 0.09 0.18 0.75 0.10 0.13 0.18 0.26 -19.38%
P/EPS 11.64 -6.45 10.51 -1.60 16.57 -7.32 -18.99 -
EY 8.59 -15.51 9.52 -62.54 6.04 -13.66 -5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 2.57 0.52 0.52 0.61 0.98 -19.83%

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