[SMI] QoQ Cumulative Quarter Result on 30-Jun-2022

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- -20.47%
YoY- -1489.35%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 58,998 48,741 35,678 24,603 11,976 49,814 34,973 41.75%
PBT -6,168 -4,382 -2,852 -2,030 -1,859 -1,127 -457 467.77%
Tax -711 -652 -419 -318 -90 -589 -417 42.76%
NP -6,879 -5,034 -3,271 -2,348 -1,949 -1,716 -874 296.17%
-
NP to SH -6,879 -5,034 -3,271 -2,348 -1,949 -1,716 -874 296.17%
-
Tax Rate - - - - - - - -
Total Cost 65,877 53,775 38,949 26,951 13,925 51,530 35,847 50.08%
-
Net Worth 136,460 140,659 140,659 140,659 142,759 144,858 151,156 -6.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 136,460 140,659 140,659 140,659 142,759 144,858 151,156 -6.59%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -11.66% -10.33% -9.17% -9.54% -16.27% -3.44% -2.50% -
ROE -5.04% -3.58% -2.33% -1.67% -1.37% -1.18% -0.58% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.10 23.22 16.99 11.72 5.70 23.73 16.66 41.74%
EPS -3.28 -2.40 -1.56 -1.12 -0.93 -0.82 -0.42 294.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.67 0.67 0.68 0.69 0.72 -6.59%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.05 23.17 16.96 11.70 5.69 23.68 16.63 41.74%
EPS -3.27 -2.39 -1.56 -1.12 -0.93 -0.82 -0.42 293.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6487 0.6687 0.6687 0.6687 0.6787 0.6887 0.7186 -6.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.52 0.61 0.21 0.245 0.27 0.20 0.185 -
P/RPS 1.85 2.63 1.24 2.09 4.73 0.84 1.11 40.61%
P/EPS -15.87 -25.44 -13.48 -21.91 -29.08 -24.47 -44.44 -49.69%
EY -6.30 -3.93 -7.42 -4.56 -3.44 -4.09 -2.25 98.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.31 0.37 0.40 0.29 0.26 111.69%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 24/02/23 24/11/22 25/08/22 30/05/22 24/02/22 24/11/21 -
Price 0.67 0.90 0.37 0.455 0.395 0.225 0.205 -
P/RPS 2.38 3.88 2.18 3.88 6.92 0.95 1.23 55.34%
P/EPS -20.45 -37.53 -23.75 -40.68 -42.55 -27.53 -49.24 -44.36%
EY -4.89 -2.66 -4.21 -2.46 -2.35 -3.63 -2.03 79.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.34 0.55 0.68 0.58 0.33 0.28 138.48%

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