[SMI] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5303.73%
YoY- 55.87%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 49,359 26,808 14,511 65,302 47,627 33,411 14,787 123.18%
PBT -11,766 -9,204 -604 -19,030 1,426 1,729 2,338 -
Tax 916 9,204 604 19,030 -1,051 -1,084 -1,059 -
NP -10,850 0 0 0 375 645 1,279 -
-
NP to SH -10,850 -7,240 -553 -19,514 375 645 1,279 -
-
Tax Rate - - - - 73.70% 62.70% 45.30% -
Total Cost 60,209 26,808 14,511 65,302 47,252 32,766 13,508 170.59%
-
Net Worth 141,657 146,356 150,538 155,614 175,000 177,768 182,491 -15.52%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 141,657 146,356 150,538 155,614 175,000 177,768 182,491 -15.52%
NOSH 155,667 155,698 153,611 155,614 156,250 157,317 155,975 -0.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -21.98% 0.00% 0.00% 0.00% 0.79% 1.93% 8.65% -
ROE -7.66% -4.95% -0.37% -12.54% 0.21% 0.36% 0.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.71 17.22 9.45 41.96 30.48 21.24 9.48 123.49%
EPS -6.97 -4.65 -0.36 -12.54 0.24 0.41 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.94 0.98 1.00 1.12 1.13 1.17 -15.41%
Adjusted Per Share Value based on latest NOSH - 155,618
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.47 12.74 6.90 31.04 22.64 15.88 7.03 123.21%
EPS -5.16 -3.44 -0.26 -9.28 0.18 0.31 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6734 0.6958 0.7157 0.7398 0.832 0.8451 0.8676 -15.52%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.22 0.28 0.34 0.32 0.25 0.30 0.29 -
P/RPS 0.69 1.63 3.60 0.76 0.82 1.41 3.06 -62.91%
P/EPS -3.16 -6.02 -94.44 -2.55 104.17 73.17 35.37 -
EY -31.68 -16.61 -1.06 -39.19 0.96 1.37 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.35 0.32 0.22 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 08/06/01 -
Price 0.20 0.25 0.28 0.29 0.34 0.34 0.27 -
P/RPS 0.63 1.45 2.96 0.69 1.12 1.60 2.85 -63.40%
P/EPS -2.87 -5.38 -77.78 -2.31 141.67 82.93 32.93 -
EY -34.85 -18.60 -1.29 -43.24 0.71 1.21 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.29 0.29 0.30 0.30 0.23 -2.91%

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