[SMI] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 103.97%
YoY- 227.12%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,041 75,813 74,736 65,872 67,232 65,812 53,616 55.38%
PBT 3,547 2,602 3,640 2,008 -72,587 -15,688 -18,408 -
Tax 1,087 -1,137 -326 804 1,735 1,221 18,408 -84.75%
NP 4,634 1,465 3,314 2,812 -70,852 -14,466 0 -
-
NP to SH 4,634 1,465 3,314 2,812 -70,852 -14,466 -14,480 -
-
Tax Rate -30.65% 43.70% 8.96% -40.04% - - - -
Total Cost 99,407 74,348 71,422 63,060 138,084 80,278 53,616 50.75%
-
Net Worth 133,867 145,501 145,568 145,286 143,144 141,657 146,356 -5.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 133,867 145,501 145,568 145,286 143,144 141,657 146,356 -5.75%
NOSH 155,659 154,788 154,859 156,222 155,592 155,667 155,698 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.45% 1.93% 4.43% 4.27% -105.38% -21.98% 0.00% -
ROE 3.46% 1.01% 2.28% 1.94% -49.50% -10.21% -9.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.84 48.98 48.26 42.17 43.21 42.28 34.44 55.40%
EPS 2.98 0.95 2.14 1.80 -45.54 -9.29 -9.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.94 0.93 0.92 0.91 0.94 -5.74%
Adjusted Per Share Value based on latest NOSH - 156,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.46 36.04 35.53 31.32 31.96 31.29 25.49 55.38%
EPS 2.20 0.70 1.58 1.34 -33.68 -6.88 -6.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6917 0.692 0.6907 0.6805 0.6734 0.6958 -5.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.29 0.25 0.19 0.22 0.27 0.22 0.28 -
P/RPS 0.43 0.51 0.39 0.52 0.62 0.52 0.81 -34.36%
P/EPS 9.74 26.41 8.88 12.22 -0.59 -2.37 -3.01 -
EY 10.27 3.79 11.26 8.18 -168.66 -42.24 -33.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.20 0.24 0.29 0.24 0.30 8.67%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.31 0.26 0.25 0.17 0.20 0.20 0.25 -
P/RPS 0.46 0.53 0.52 0.40 0.46 0.47 0.73 -26.43%
P/EPS 10.41 27.46 11.68 9.44 -0.44 -2.15 -2.69 -
EY 9.60 3.64 8.56 10.59 -227.68 -46.47 -37.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.27 0.18 0.22 0.22 0.27 21.07%

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