[SMI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.34%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 79,921 93,388 71,848 109,121 110,192 121,494 123,120 -25.01%
PBT -12,804 -8,732 -10,476 -7,709 -6,572 -3,580 -4,444 102.34%
Tax -340 -418 -348 -77 -1,076 -1,750 -1,560 -63.75%
NP -13,144 -9,150 -10,824 -7,786 -7,648 -5,330 -6,004 68.51%
-
NP to SH -11,577 -8,566 -9,992 -6,356 -6,150 -3,690 -4,792 79.95%
-
Tax Rate - - - - - - - -
Total Cost 93,065 102,538 82,672 116,907 117,840 126,824 129,124 -19.59%
-
Net Worth 159,554 163,753 163,753 165,852 167,952 170,051 170,051 -4.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 159,554 163,753 163,753 165,852 167,952 170,051 170,051 -4.15%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -16.45% -9.80% -15.07% -7.14% -6.94% -4.39% -4.88% -
ROE -7.26% -5.23% -6.10% -3.83% -3.66% -2.17% -2.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.07 44.48 34.22 51.98 52.49 57.87 58.65 -25.01%
EPS -5.52 -4.08 -4.76 -3.03 -2.93 -1.76 -2.28 80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.78 0.79 0.80 0.81 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.99 44.40 34.16 51.88 52.39 57.76 58.53 -25.01%
EPS -5.50 -4.07 -4.75 -3.02 -2.92 -1.75 -2.28 79.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.7785 0.7785 0.7885 0.7984 0.8084 0.8084 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.18 0.19 0.18 0.18 0.19 0.22 0.20 -
P/RPS 0.47 0.43 0.53 0.35 0.36 0.38 0.34 24.06%
P/EPS -3.26 -4.66 -3.78 -5.95 -6.49 -12.52 -8.76 -48.23%
EY -30.64 -21.47 -26.44 -16.82 -15.42 -7.99 -11.41 93.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.23 0.23 0.24 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 27/08/12 24/05/12 -
Price 0.175 0.16 0.195 0.15 0.17 0.20 0.28 -
P/RPS 0.46 0.36 0.57 0.29 0.32 0.35 0.48 -2.79%
P/EPS -3.17 -3.92 -4.10 -4.95 -5.80 -11.38 -12.27 -59.40%
EY -31.51 -25.50 -24.41 -20.18 -17.23 -8.79 -8.15 146.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.25 0.19 0.21 0.25 0.35 -24.39%

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