[SMI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.16%
YoY- -95.87%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 70,494 52,983 35,043 20,848 64,079 44,812 26,992 89.31%
PBT 4,101 -3,090 -1,430 1,408 31,042 29,459 30,766 -73.80%
Tax -844 -599 -426 -603 -1,222 -1,216 -915 -5.22%
NP 3,257 -3,689 -1,856 805 29,820 28,243 29,851 -77.07%
-
NP to SH 4,294 -2,804 -1,259 1,105 28,743 29,097 30,443 -72.80%
-
Tax Rate 20.58% - - 42.83% 3.94% 4.13% 2.97% -
Total Cost 67,237 56,672 36,899 20,043 34,259 16,569 -2,859 -
-
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 0.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,349 170,051 174,250 176,349 172,150 174,250 176,349 0.00%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.62% -6.96% -5.30% 3.86% 46.54% 63.03% 110.59% -
ROE 2.43% -1.65% -0.72% 0.63% 16.70% 16.70% 17.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.58 25.24 16.69 9.93 30.52 21.35 12.86 89.29%
EPS 2.05 -1.34 -0.60 0.53 13.69 13.86 14.50 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.83 0.84 0.82 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.51 25.19 16.66 9.91 30.46 21.30 12.83 89.32%
EPS 2.04 -1.33 -0.60 0.53 13.66 13.83 14.47 -72.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8384 0.8084 0.8284 0.8384 0.8184 0.8284 0.8384 0.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.14 0.195 0.20 0.195 0.20 0.225 0.225 -
P/RPS 0.42 0.77 1.20 1.96 0.66 1.05 1.75 -61.27%
P/EPS 6.84 -14.60 -33.35 37.05 1.46 1.62 1.55 168.31%
EY 14.61 -6.85 -3.00 2.70 68.46 61.60 64.45 -62.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.24 0.23 0.24 0.27 0.27 -26.47%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 29/08/18 23/05/18 27/02/18 22/11/17 30/08/17 -
Price 0.165 0.17 0.205 0.195 0.20 0.225 0.23 -
P/RPS 0.49 0.67 1.23 1.96 0.66 1.05 1.79 -57.74%
P/EPS 8.07 -12.73 -34.18 37.05 1.46 1.62 1.59 194.46%
EY 12.40 -7.86 -2.93 2.70 68.46 61.60 63.05 -66.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.25 0.23 0.24 0.27 0.27 -18.08%

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