[SMI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -98.36%
YoY- -97.18%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 176,199 145,206 107,557 45,704 207,604 159,836 97,025 48.58%
PBT 7,642 7,491 5,821 921 14,455 14,117 8,027 -3.20%
Tax -3,728 -4,420 -2,875 -757 -5,097 -3,932 -1,812 61.40%
NP 3,914 3,071 2,946 164 9,358 10,185 6,215 -26.42%
-
NP to SH 4,403 3,072 2,907 152 9,283 10,131 6,175 -20.10%
-
Tax Rate 48.78% 59.00% 49.39% 82.19% 35.26% 27.85% 22.57% -
Total Cost 172,285 142,135 104,611 45,540 198,246 149,651 90,810 52.95%
-
Net Worth 173,865 176,745 176,947 178,057 172,025 168,933 167,927 2.33%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 173,865 176,745 176,947 178,057 172,025 168,933 167,927 2.33%
NOSH 209,476 210,410 210,652 217,142 209,787 168,933 167,927 15.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.22% 2.11% 2.74% 0.36% 4.51% 6.37% 6.41% -
ROE 2.53% 1.74% 1.64% 0.09% 5.40% 6.00% 3.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.11 69.01 51.06 21.05 98.96 94.61 57.78 28.29%
EPS 2.10 1.46 1.38 0.07 4.42 6.00 3.68 -31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.84 0.82 0.82 1.00 1.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 217,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.93 69.17 51.23 21.77 98.89 76.13 46.22 48.57%
EPS 2.10 1.46 1.38 0.07 4.42 4.83 2.94 -20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8282 0.8419 0.8428 0.8481 0.8194 0.8047 0.7999 2.33%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.17 0.19 0.22 0.31 0.36 0.40 -
P/RPS 0.12 0.25 0.37 1.05 0.31 0.38 0.69 -68.67%
P/EPS 4.76 11.64 13.77 314.29 7.01 6.00 10.88 -42.22%
EY 21.02 8.59 7.26 0.32 14.27 16.66 9.19 73.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.23 0.27 0.38 0.36 0.40 -55.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 -
Price 0.12 0.11 0.20 0.21 0.22 0.32 0.36 -
P/RPS 0.14 0.16 0.39 1.00 0.22 0.34 0.62 -62.75%
P/EPS 5.71 7.53 14.49 300.00 4.97 5.34 9.79 -30.07%
EY 17.52 13.27 6.90 0.33 20.11 18.74 10.21 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.24 0.26 0.27 0.32 0.36 -46.56%

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