[SMI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.06%
YoY- 44.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 107,557 45,704 207,604 159,836 97,025 36,499 144,139 -17.74%
PBT 5,821 921 14,455 14,117 8,027 6,092 5,654 1.96%
Tax -2,875 -757 -5,097 -3,932 -1,812 -678 -2,656 5.42%
NP 2,946 164 9,358 10,185 6,215 5,414 2,998 -1.16%
-
NP to SH 2,907 152 9,283 10,131 6,175 5,396 2,942 -0.79%
-
Tax Rate 49.39% 82.19% 35.26% 27.85% 22.57% 11.13% 46.98% -
Total Cost 104,611 45,540 198,246 149,651 90,810 31,085 141,141 -18.11%
-
Net Worth 176,947 178,057 172,025 168,933 167,927 166,181 161,452 6.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,947 178,057 172,025 168,933 167,927 166,181 161,452 6.30%
NOSH 210,652 217,142 209,787 168,933 167,927 166,181 166,445 17.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.74% 0.36% 4.51% 6.37% 6.41% 14.83% 2.08% -
ROE 1.64% 0.09% 5.40% 6.00% 3.68% 3.25% 1.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.06 21.05 98.96 94.61 57.78 21.96 86.60 -29.70%
EPS 1.38 0.07 4.42 6.00 3.68 3.24 1.77 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 1.00 1.00 1.00 0.97 -9.15%
Adjusted Per Share Value based on latest NOSH - 168,811
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.13 21.73 98.70 75.99 46.13 17.35 68.52 -17.74%
EPS 1.38 0.07 4.41 4.82 2.94 2.57 1.40 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8412 0.8465 0.8178 0.8031 0.7983 0.79 0.7675 6.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.22 0.31 0.36 0.40 0.39 0.26 -
P/RPS 0.37 1.05 0.31 0.38 0.69 1.78 0.30 15.02%
P/EPS 13.77 314.29 7.01 6.00 10.88 12.01 14.71 -4.31%
EY 7.26 0.32 14.27 16.66 9.19 8.33 6.80 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.38 0.36 0.40 0.39 0.27 -10.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.20 0.21 0.22 0.32 0.36 0.36 0.38 -
P/RPS 0.39 1.00 0.22 0.34 0.62 1.64 0.44 -7.73%
P/EPS 14.49 300.00 4.97 5.34 9.79 11.09 21.50 -23.14%
EY 6.90 0.33 20.11 18.74 10.21 9.02 4.65 30.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.32 0.36 0.36 0.39 -27.67%

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