[SMI] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.88%
YoY- 207.12%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 202,116 243,041 240,618 232,290 179,292 104,041 75,813 92.15%
PBT 43,796 8,482 14,145 13,650 8,980 3,547 2,602 555.65%
Tax -12,580 -3,471 -2,494 -3,472 -3,160 1,087 -1,137 395.80%
NP 31,216 5,011 11,650 10,178 5,820 4,634 1,465 667.15%
-
NP to SH 31,216 5,011 11,650 10,178 5,820 4,634 1,465 667.15%
-
Tax Rate 28.72% 40.92% 17.63% 25.44% 35.19% -30.65% 43.70% -
Total Cost 170,900 238,030 228,968 222,112 173,472 99,407 74,348 74.08%
-
Net Worth 149,194 140,059 143,041 155,472 0 133,867 145,501 1.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 149,194 140,059 143,041 155,472 0 133,867 145,501 1.68%
NOSH 163,949 155,621 155,480 155,472 155,363 155,659 154,788 3.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.44% 2.06% 4.84% 4.38% 3.25% 4.45% 1.93% -
ROE 20.92% 3.58% 8.14% 6.55% 0.00% 3.46% 1.01% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 123.28 156.17 154.76 149.41 115.40 66.84 48.98 84.92%
EPS 19.04 3.22 7.49 6.54 3.72 2.98 0.95 636.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.92 1.00 0.00 0.86 0.94 -2.13%
Adjusted Per Share Value based on latest NOSH - 155,560
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 96.09 115.54 114.39 110.43 85.24 49.46 36.04 92.16%
EPS 14.84 2.38 5.54 4.84 2.77 2.20 0.70 664.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7093 0.6658 0.68 0.7391 0.00 0.6364 0.6917 1.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.30 0.34 0.33 0.32 0.37 0.29 0.25 -
P/RPS 0.24 0.22 0.21 0.21 0.32 0.43 0.51 -39.47%
P/EPS 1.58 10.56 4.40 4.89 9.88 9.74 26.41 -84.67%
EY 63.47 9.47 22.71 20.46 10.12 10.27 3.79 553.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.32 0.00 0.34 0.27 14.30%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 -
Price 0.22 0.34 0.31 0.29 0.32 0.31 0.26 -
P/RPS 0.18 0.22 0.20 0.19 0.28 0.46 0.53 -51.29%
P/EPS 1.16 10.56 4.14 4.43 8.54 10.41 27.46 -87.84%
EY 86.55 9.47 24.17 22.57 11.71 9.60 3.64 725.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.34 0.29 0.00 0.36 0.28 -9.75%

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