[SMI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -58.14%
YoY- -67.04%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 159,836 97,025 36,499 144,139 104,451 73,721 29,056 211.29%
PBT 14,117 8,027 6,092 5,654 9,565 9,252 2,403 225.23%
Tax -3,932 -1,812 -678 -2,656 -2,489 -2,632 -110 982.76%
NP 10,185 6,215 5,414 2,998 7,076 6,620 2,293 169.96%
-
NP to SH 10,131 6,175 5,396 2,942 7,029 6,596 2,301 168.38%
-
Tax Rate 27.85% 22.57% 11.13% 46.98% 26.02% 28.45% 4.58% -
Total Cost 149,651 90,810 31,085 141,141 97,375 67,101 26,763 214.70%
-
Net Worth 168,933 167,927 166,181 161,452 165,778 167,385 162,713 2.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 168,933 167,927 166,181 161,452 165,778 167,385 162,713 2.53%
NOSH 168,933 167,927 166,181 166,445 165,778 165,728 164,357 1.84%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.37% 6.41% 14.83% 2.08% 6.77% 8.98% 7.89% -
ROE 6.00% 3.68% 3.25% 1.82% 4.24% 3.94% 1.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 94.61 57.78 21.96 86.60 63.01 44.48 17.68 205.62%
EPS 6.00 3.68 3.24 1.77 4.24 3.98 1.40 163.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.97 1.00 1.01 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 166,279
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.99 46.13 17.35 68.52 49.66 35.05 13.81 211.35%
EPS 4.82 2.94 2.57 1.40 3.34 3.14 1.09 169.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8031 0.7983 0.79 0.7675 0.7881 0.7958 0.7735 2.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.40 0.39 0.26 0.23 0.25 0.23 -
P/RPS 0.38 0.69 1.78 0.30 0.37 0.56 1.30 -55.92%
P/EPS 6.00 10.88 12.01 14.71 5.42 6.28 16.43 -48.87%
EY 16.66 9.19 8.33 6.80 18.43 15.92 6.09 95.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.39 0.27 0.23 0.25 0.23 34.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 -
Price 0.32 0.36 0.36 0.38 0.28 0.25 0.25 -
P/RPS 0.34 0.62 1.64 0.44 0.44 0.56 1.41 -61.22%
P/EPS 5.34 9.79 11.09 21.50 6.60 6.28 17.86 -55.25%
EY 18.74 10.21 9.02 4.65 15.14 15.92 5.60 123.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.39 0.28 0.25 0.25 17.87%

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