[SMI] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -133.04%
YoY- -32.99%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 31,688 34,448 34,354 36,886 39,848 67,053 58,998 -33.84%
PBT -9,388 -2,944 -8,680 -7,602 -7,032 -8,670 -6,168 32.21%
Tax -288 -1,208 -182 -296 -244 -723 -711 -45.16%
NP -9,676 -4,152 -8,862 -7,898 -7,276 -9,393 -6,879 25.46%
-
NP to SH -9,676 -4,152 -8,862 -7,898 -7,276 -9,393 -6,879 25.46%
-
Tax Rate - - - - - - - -
Total Cost 41,364 38,600 43,217 44,784 47,124 76,446 65,877 -26.61%
-
Net Worth 128,312 130,162 128,063 130,162 132,262 134,361 136,460 -4.01%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 128,312 130,162 128,063 130,162 132,262 134,361 136,460 -4.01%
NOSH 210,347 209,940 209,940 209,940 209,940 209,940 209,940 0.12%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -30.54% -12.05% -25.80% -21.41% -18.26% -14.01% -11.66% -
ROE -7.54% -3.19% -6.92% -6.07% -5.50% -6.99% -5.04% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.06 16.41 16.36 17.57 18.98 31.94 28.10 -33.94%
EPS -4.60 1.98 -4.23 -3.76 -3.48 -4.47 -3.28 25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.61 0.62 0.63 0.64 0.65 -4.13%
Adjusted Per Share Value based on latest NOSH - 210,347
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.06 16.38 16.33 17.54 18.94 31.88 28.05 -33.86%
EPS -4.60 -1.97 -4.21 -3.75 -3.46 -4.47 -3.27 25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.6188 0.6088 0.6188 0.6288 0.6388 0.6487 -4.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.43 0.525 0.57 0.63 0.68 0.725 0.52 -
P/RPS 2.85 3.20 3.48 3.59 3.58 2.27 1.85 33.28%
P/EPS -9.35 -26.55 -13.50 -16.75 -19.62 -16.20 -15.87 -29.65%
EY -10.70 -3.77 -7.41 -5.97 -5.10 -6.17 -6.30 42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 0.93 1.02 1.08 1.13 0.80 -8.49%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 30/05/24 22/02/24 28/11/23 24/08/23 25/05/23 -
Price 0.41 0.435 0.55 0.60 0.65 0.68 0.67 -
P/RPS 2.72 2.65 3.36 3.41 3.42 2.13 2.38 9.28%
P/EPS -8.91 -22.00 -13.03 -15.95 -18.75 -15.20 -20.45 -42.44%
EY -11.22 -4.55 -7.68 -6.27 -5.33 -6.58 -4.89 73.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.90 0.97 1.03 1.06 1.03 -24.86%

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