[SMI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.57%
YoY- 326.54%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,277 105,049 71,751 43,553 127,108 96,579 62,637 95.94%
PBT 247 -27,669 13,444 2,875 19,119 15,168 7,723 -89.86%
Tax -5,970 6,013 -1,938 -1,122 -4,274 -3,513 -1,271 179.68%
NP -5,723 -21,656 11,506 1,753 14,845 11,655 6,452 -
-
NP to SH -6,282 -22,162 11,021 1,736 15,184 12,025 6,381 -
-
Tax Rate 2,417.00% - 14.42% 39.03% 22.35% 23.16% 16.46% -
Total Cost 178,000 126,705 60,245 41,800 112,263 84,924 56,185 115.25%
-
Net Worth 176,456 163,696 197,328 188,240 189,012 188,874 180,515 -1.50%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 176,456 163,696 197,328 188,240 189,012 188,874 180,515 -1.50%
NOSH 210,066 209,867 209,923 209,156 210,013 209,860 209,901 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.32% -20.62% 16.04% 4.02% 11.68% 12.07% 10.30% -
ROE -3.56% -13.54% 5.59% 0.92% 8.03% 6.37% 3.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.01 50.05 34.18 20.82 60.52 46.02 29.84 95.84%
EPS -2.99 -10.56 5.25 0.83 7.23 5.73 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.94 0.90 0.90 0.90 0.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 209,156
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.90 49.94 34.11 20.71 60.43 45.91 29.78 95.93%
EPS -2.99 -10.54 5.24 0.83 7.22 5.72 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8389 0.7782 0.9381 0.8949 0.8986 0.8979 0.8582 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.29 0.21 0.22 0.21 0.21 0.19 -
P/RPS 0.30 0.58 0.61 1.06 0.35 0.46 0.64 -39.57%
P/EPS -8.36 -2.75 4.00 26.51 2.90 3.66 6.25 -
EY -11.96 -36.41 25.00 3.77 34.43 27.29 16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.22 0.24 0.23 0.23 0.22 22.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 26/08/10 26/05/10 23/02/10 26/11/09 27/08/09 -
Price 0.26 0.34 0.22 0.19 0.21 0.19 0.19 -
P/RPS 0.32 0.68 0.64 0.91 0.35 0.41 0.64 -36.92%
P/EPS -8.69 -3.22 4.19 22.89 2.90 3.32 6.25 -
EY -11.50 -31.06 23.86 4.37 34.43 30.16 16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.23 0.21 0.23 0.21 0.22 25.60%

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