[SMI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 48.24%
YoY- 127.33%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 29,056 185,079 147,085 105,539 50,529 243,041 180,464 -70.43%
PBT 2,403 12,784 18,941 15,574 10,949 8,482 10,609 -62.87%
Tax -110 -5,833 -5,266 -5,422 -3,145 -3,471 -1,871 -84.90%
NP 2,293 6,951 13,675 10,152 7,804 5,011 8,738 -59.04%
-
NP to SH 2,301 8,927 13,675 11,569 7,804 5,011 8,738 -58.94%
-
Tax Rate 4.58% 45.63% 27.80% 34.81% 28.72% 40.92% 17.64% -
Total Cost 26,763 178,128 133,410 95,387 42,725 238,030 171,726 -71.07%
-
Net Worth 162,713 161,274 156,144 152,829 149,194 140,059 143,041 8.97%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 162,713 161,274 156,144 152,829 149,194 140,059 143,041 8.97%
NOSH 164,357 164,566 164,362 164,332 163,949 155,621 155,480 3.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.89% 3.76% 9.30% 9.62% 15.44% 2.06% 4.84% -
ROE 1.41% 5.54% 8.76% 7.57% 5.23% 3.58% 6.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.68 112.46 89.49 64.22 30.82 156.17 116.07 -71.51%
EPS 1.40 5.43 8.32 7.04 4.76 3.22 5.62 -60.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.95 0.93 0.91 0.90 0.92 5.01%
Adjusted Per Share Value based on latest NOSH - 164,454
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.84 88.16 70.06 50.27 24.07 115.77 85.96 -70.43%
EPS 1.10 4.25 6.51 5.51 3.72 2.39 4.16 -58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.775 0.7682 0.7438 0.728 0.7107 0.6671 0.6813 8.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.23 0.25 0.25 0.26 0.30 0.34 0.33 -
P/RPS 1.30 0.22 0.28 0.40 0.97 0.22 0.28 178.56%
P/EPS 16.43 4.61 3.00 3.69 6.30 10.56 5.87 98.73%
EY 6.09 21.70 33.28 27.08 15.87 9.47 17.03 -49.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.28 0.33 0.38 0.36 -25.84%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 23/11/04 -
Price 0.25 0.26 0.23 0.28 0.22 0.34 0.31 -
P/RPS 1.41 0.23 0.26 0.44 0.71 0.22 0.27 201.30%
P/EPS 17.86 4.79 2.76 3.98 4.62 10.56 5.52 118.91%
EY 5.60 20.86 36.17 25.14 21.64 9.47 18.13 -54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.24 0.30 0.24 0.38 0.34 -18.54%

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