[SMI] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -55.78%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 232,290 179,292 104,041 75,813 74,736 65,872 67,232 128.71%
PBT 13,650 8,980 3,547 2,602 3,640 2,008 -72,587 -
Tax -3,472 -3,160 1,087 -1,137 -326 804 1,735 -
NP 10,178 5,820 4,634 1,465 3,314 2,812 -70,852 -
-
NP to SH 10,178 5,820 4,634 1,465 3,314 2,812 -70,852 -
-
Tax Rate 25.44% 35.19% -30.65% 43.70% 8.96% -40.04% - -
Total Cost 222,112 173,472 99,407 74,348 71,422 63,060 138,084 37.32%
-
Net Worth 155,472 0 133,867 145,501 145,568 145,286 143,144 5.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 155,472 0 133,867 145,501 145,568 145,286 143,144 5.66%
NOSH 155,472 155,363 155,659 154,788 154,859 156,222 155,592 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.38% 3.25% 4.45% 1.93% 4.43% 4.27% -105.38% -
ROE 6.55% 0.00% 3.46% 1.01% 2.28% 1.94% -49.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 149.41 115.40 66.84 48.98 48.26 42.17 43.21 128.83%
EPS 6.54 3.72 2.98 0.95 2.14 1.80 -45.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.86 0.94 0.94 0.93 0.92 5.72%
Adjusted Per Share Value based on latest NOSH - 154,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 110.43 85.24 49.46 36.04 35.53 31.32 31.96 128.72%
EPS 4.84 2.77 2.20 0.70 1.58 1.34 -33.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7391 0.00 0.6364 0.6917 0.692 0.6907 0.6805 5.66%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.32 0.37 0.29 0.25 0.19 0.22 0.27 -
P/RPS 0.21 0.32 0.43 0.51 0.39 0.52 0.62 -51.44%
P/EPS 4.89 9.88 9.74 26.41 8.88 12.22 -0.59 -
EY 20.46 10.12 10.27 3.79 11.26 8.18 -168.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.34 0.27 0.20 0.24 0.29 6.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.29 0.32 0.31 0.26 0.25 0.17 0.20 -
P/RPS 0.19 0.28 0.46 0.53 0.52 0.40 0.46 -44.56%
P/EPS 4.43 8.54 10.41 27.46 11.68 9.44 -0.44 -
EY 22.57 11.71 9.60 3.64 8.56 10.59 -227.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.36 0.28 0.27 0.18 0.22 20.24%

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