[SMI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 534.85%
YoY- 72.72%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 20,652 172,277 105,049 71,751 43,553 127,108 96,579 -64.27%
PBT -1,231 247 -27,669 13,444 2,875 19,119 15,168 -
Tax -253 -5,970 6,013 -1,938 -1,122 -4,274 -3,513 -82.71%
NP -1,484 -5,723 -21,656 11,506 1,753 14,845 11,655 -
-
NP to SH -1,508 -6,282 -22,162 11,021 1,736 15,184 12,025 -
-
Tax Rate - 2,417.00% - 14.42% 39.03% 22.35% 23.16% -
Total Cost 22,136 178,000 126,705 60,245 41,800 112,263 84,924 -59.22%
-
Net Worth 173,838 176,456 163,696 197,328 188,240 189,012 188,874 -5.38%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 173,838 176,456 163,696 197,328 188,240 189,012 188,874 -5.38%
NOSH 209,444 210,066 209,867 209,923 209,156 210,013 209,860 -0.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.19% -3.32% -20.62% 16.04% 4.02% 11.68% 12.07% -
ROE -0.87% -3.56% -13.54% 5.59% 0.92% 8.03% 6.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.86 82.01 50.05 34.18 20.82 60.52 46.02 -64.22%
EPS -0.72 -2.99 -10.56 5.25 0.83 7.23 5.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.78 0.94 0.90 0.90 0.90 -5.25%
Adjusted Per Share Value based on latest NOSH - 210,045
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.82 81.90 49.94 34.11 20.71 60.43 45.91 -64.26%
EPS -0.72 -2.99 -10.54 5.24 0.83 7.22 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8264 0.8389 0.7782 0.9381 0.8949 0.8986 0.8979 -5.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.28 0.25 0.29 0.21 0.22 0.21 0.21 -
P/RPS 2.84 0.30 0.58 0.61 1.06 0.35 0.46 236.91%
P/EPS -38.89 -8.36 -2.75 4.00 26.51 2.90 3.66 -
EY -2.57 -11.96 -36.41 25.00 3.77 34.43 27.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.37 0.22 0.24 0.23 0.23 29.79%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 25/11/10 26/08/10 26/05/10 23/02/10 26/11/09 -
Price 0.27 0.26 0.34 0.22 0.19 0.21 0.19 -
P/RPS 2.74 0.32 0.68 0.64 0.91 0.35 0.41 255.20%
P/EPS -37.50 -8.69 -3.22 4.19 22.89 2.90 3.32 -
EY -2.67 -11.50 -31.06 23.86 4.37 34.43 30.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.44 0.23 0.21 0.23 0.21 35.20%

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