[SMI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
11-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 97.17%
YoY- -143.24%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 67,232 49,359 26,808 14,511 65,302 47,627 33,411 59.18%
PBT -72,587 -11,766 -9,204 -604 -19,030 1,426 1,729 -
Tax 1,735 916 9,204 604 19,030 -1,051 -1,084 -
NP -70,852 -10,850 0 0 0 375 645 -
-
NP to SH -70,852 -10,850 -7,240 -553 -19,514 375 645 -
-
Tax Rate - - - - - 73.70% 62.70% -
Total Cost 138,084 60,209 26,808 14,511 65,302 47,252 32,766 160.22%
-
Net Worth 143,144 141,657 146,356 150,538 155,614 175,000 177,768 -13.41%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 143,144 141,657 146,356 150,538 155,614 175,000 177,768 -13.41%
NOSH 155,592 155,667 155,698 153,611 155,614 156,250 157,317 -0.73%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -105.38% -21.98% 0.00% 0.00% 0.00% 0.79% 1.93% -
ROE -49.50% -7.66% -4.95% -0.37% -12.54% 0.21% 0.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.21 31.71 17.22 9.45 41.96 30.48 21.24 60.34%
EPS -45.54 -6.97 -4.65 -0.36 -12.54 0.24 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.94 0.98 1.00 1.12 1.13 -12.77%
Adjusted Per Share Value based on latest NOSH - 153,611
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.96 23.47 12.74 6.90 31.04 22.64 15.88 59.20%
EPS -33.68 -5.16 -3.44 -0.26 -9.28 0.18 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6805 0.6734 0.6958 0.7157 0.7398 0.832 0.8451 -13.41%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.27 0.22 0.28 0.34 0.32 0.25 0.30 -
P/RPS 0.62 0.69 1.63 3.60 0.76 0.82 1.41 -42.08%
P/EPS -0.59 -3.16 -6.02 -94.44 -2.55 104.17 73.17 -
EY -168.66 -31.68 -16.61 -1.06 -39.19 0.96 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.30 0.35 0.32 0.22 0.27 4.86%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 -
Price 0.20 0.20 0.25 0.28 0.29 0.34 0.34 -
P/RPS 0.46 0.63 1.45 2.96 0.69 1.12 1.60 -56.34%
P/EPS -0.44 -2.87 -5.38 -77.78 -2.31 141.67 82.93 -
EY -227.68 -34.85 -18.60 -1.29 -43.24 0.71 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.27 0.29 0.29 0.30 0.30 -18.63%

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