[SMI] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -41.86%
YoY- 102.01%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 26,808 14,511 65,302 47,627 33,411 14,787 102,674 -59.24%
PBT -9,204 -604 -19,030 1,426 1,729 2,338 -43,367 -64.52%
Tax 9,204 604 19,030 -1,051 -1,084 -1,059 43,367 -64.52%
NP 0 0 0 375 645 1,279 0 -
-
NP to SH -7,240 -553 -19,514 375 645 1,279 -44,219 -70.17%
-
Tax Rate - - - 73.70% 62.70% 45.30% - -
Total Cost 26,808 14,511 65,302 47,252 32,766 13,508 102,674 -59.24%
-
Net Worth 146,356 150,538 155,614 175,000 177,768 182,491 180,762 -13.16%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 146,356 150,538 155,614 175,000 177,768 182,491 180,762 -13.16%
NOSH 155,698 153,611 155,614 156,250 157,317 155,975 155,829 -0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.79% 1.93% 8.65% 0.00% -
ROE -4.95% -0.37% -12.54% 0.21% 0.36% 0.70% -24.46% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 17.22 9.45 41.96 30.48 21.24 9.48 65.89 -59.22%
EPS -4.65 -0.36 -12.54 0.24 0.41 0.82 -28.42 -70.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.98 1.00 1.12 1.13 1.17 1.16 -13.11%
Adjusted Per Share Value based on latest NOSH - 158,823
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 12.74 6.90 31.04 22.64 15.88 7.03 48.81 -59.25%
EPS -3.44 -0.26 -9.28 0.18 0.31 0.61 -21.02 -70.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6958 0.7157 0.7398 0.832 0.8451 0.8676 0.8594 -13.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.28 0.34 0.32 0.25 0.30 0.29 0.38 -
P/RPS 1.63 3.60 0.76 0.82 1.41 3.06 0.58 99.52%
P/EPS -6.02 -94.44 -2.55 104.17 73.17 35.37 -1.34 173.01%
EY -16.61 -1.06 -39.19 0.96 1.37 2.83 -74.67 -63.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.32 0.22 0.27 0.25 0.33 -6.17%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 08/06/01 28/02/01 -
Price 0.25 0.28 0.29 0.34 0.34 0.27 0.37 -
P/RPS 1.45 2.96 0.69 1.12 1.60 2.85 0.56 88.89%
P/EPS -5.38 -77.78 -2.31 141.67 82.93 32.93 -1.30 158.43%
EY -18.60 -1.29 -43.24 0.71 1.21 3.04 -76.69 -61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.29 0.30 0.30 0.23 0.32 -10.73%

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