[SMI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 249.76%
YoY- 207.12%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 50,529 243,041 180,464 116,145 44,823 104,041 56,860 -7.56%
PBT 10,949 8,482 10,609 6,825 2,245 3,547 1,952 215.36%
Tax -3,145 -3,471 -1,871 -1,736 -790 1,087 -853 138.47%
NP 7,804 5,011 8,738 5,089 1,455 4,634 1,099 269.00%
-
NP to SH 7,804 5,011 8,738 5,089 1,455 4,634 1,099 269.00%
-
Tax Rate 28.72% 40.92% 17.64% 25.44% 35.19% -30.65% 43.70% -
Total Cost 42,725 238,030 171,726 111,056 43,368 99,407 55,761 -16.25%
-
Net Worth 149,194 140,059 143,041 155,472 0 133,867 145,501 1.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 149,194 140,059 143,041 155,472 0 133,867 145,501 1.68%
NOSH 163,949 155,621 155,480 155,472 155,363 155,659 154,788 3.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.44% 2.06% 4.84% 4.38% 3.25% 4.45% 1.93% -
ROE 5.23% 3.58% 6.11% 3.27% 0.00% 3.46% 0.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.82 156.17 116.07 74.70 28.85 66.84 36.73 -11.02%
EPS 4.76 3.22 5.62 3.27 0.93 2.98 0.71 255.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.92 1.00 0.00 0.86 0.94 -2.13%
Adjusted Per Share Value based on latest NOSH - 155,560
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.02 115.54 85.79 55.22 21.31 49.46 27.03 -7.56%
EPS 3.71 2.38 4.15 2.42 0.69 2.20 0.52 270.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7093 0.6658 0.68 0.7391 0.00 0.6364 0.6917 1.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.30 0.34 0.33 0.32 0.37 0.29 0.25 -
P/RPS 0.97 0.22 0.28 0.43 1.28 0.43 0.68 26.69%
P/EPS 6.30 10.56 5.87 9.78 39.51 9.74 35.21 -68.21%
EY 15.87 9.47 17.03 10.23 2.53 10.27 2.84 214.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.32 0.00 0.34 0.27 14.30%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 -
Price 0.22 0.34 0.31 0.29 0.32 0.31 0.26 -
P/RPS 0.71 0.22 0.27 0.39 1.11 0.46 0.71 0.00%
P/EPS 4.62 10.56 5.52 8.86 34.17 10.41 36.62 -74.81%
EY 21.64 9.47 18.13 11.29 2.93 9.60 2.73 297.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.38 0.34 0.29 0.00 0.36 0.28 -9.75%

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