[SMI] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 214.85%
YoY- -85.06%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 66,189 60,630 55,908 70,494 70,644 70,086 83,392 -14.26%
PBT -6,016 -10,718 -14,788 4,101 -4,120 -2,860 5,632 -
Tax -1,312 -30 -96 -844 -798 -852 -2,412 -33.34%
NP -7,328 -10,748 -14,884 3,257 -4,918 -3,712 3,220 -
-
NP to SH -6,320 -9,730 -13,820 4,294 -3,738 -2,518 4,420 -
-
Tax Rate - - - 20.58% - - 42.83% -
Total Cost 73,517 71,378 70,792 67,237 75,562 73,798 80,172 -5.60%
-
Net Worth 172,150 172,150 172,150 176,349 170,051 174,250 176,349 -1.59%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 172,150 172,150 172,150 176,349 170,051 174,250 176,349 -1.59%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.07% -17.73% -26.62% 4.62% -6.96% -5.30% 3.86% -
ROE -3.67% -5.65% -8.03% 2.43% -2.20% -1.45% 2.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.53 28.88 26.63 33.58 33.65 33.38 39.72 -14.25%
EPS -3.01 -4.64 -6.60 2.05 -1.79 -1.20 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.82 0.84 0.81 0.83 0.84 -1.59%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.47 28.82 26.58 33.51 33.58 33.32 39.64 -14.24%
EPS -3.00 -4.63 -6.57 2.04 -1.78 -1.20 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8184 0.8184 0.8184 0.8384 0.8084 0.8284 0.8384 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.135 0.14 0.17 0.14 0.195 0.20 0.195 -
P/RPS 0.43 0.48 0.64 0.42 0.58 0.60 0.49 -8.33%
P/EPS -4.48 -3.02 -2.58 6.84 -10.95 -16.68 9.26 -
EY -22.30 -33.10 -38.72 14.61 -9.13 -6.00 10.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.21 0.17 0.24 0.24 0.23 -21.47%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 27/02/19 30/11/18 29/08/18 23/05/18 -
Price 0.135 0.14 0.14 0.165 0.17 0.205 0.195 -
P/RPS 0.43 0.48 0.53 0.49 0.51 0.61 0.49 -8.33%
P/EPS -4.48 -3.02 -2.13 8.07 -9.55 -17.09 9.26 -
EY -22.30 -33.10 -47.02 12.40 -10.48 -5.85 10.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.17 0.20 0.21 0.25 0.23 -21.47%

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