[SMI] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.41%
YoY- 753.94%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,009 50,529 62,577 64,319 71,322 44,823 47,181 10.78%
PBT 4,625 10,949 -2,126 3,784 4,578 2,245 1,595 103.47%
Tax -2,124 -3,145 -1,601 -135 -944 -790 1,940 -
NP 2,501 7,804 -3,727 3,649 3,634 1,455 3,535 -20.61%
-
NP to SH 3,766 7,804 -3,727 3,649 3,634 1,455 3,535 4.31%
-
Tax Rate 45.92% 28.72% - 3.57% 20.62% 35.19% -121.63% -
Total Cost 52,508 42,725 66,304 60,670 67,688 43,368 43,646 13.12%
-
Net Worth 152,942 149,194 139,762 0 155,560 0 134,019 9.21%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 152,942 149,194 139,762 0 155,560 0 134,019 9.21%
NOSH 164,454 163,949 155,291 155,495 155,560 155,363 155,836 3.65%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.55% 15.44% -5.96% 5.67% 5.10% 3.25% 7.49% -
ROE 2.46% 5.23% -2.67% 0.00% 2.34% 0.00% 2.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.45 30.82 40.30 41.36 45.85 28.85 30.28 6.86%
EPS 2.29 4.76 -2.40 2.35 2.34 0.93 2.27 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.90 0.00 1.00 0.00 0.86 5.36%
Adjusted Per Share Value based on latest NOSH - 155,495
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.15 24.02 29.75 30.58 33.91 21.31 22.43 10.78%
EPS 1.79 3.71 -1.77 1.73 1.73 0.69 1.68 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7271 0.7093 0.6644 0.00 0.7395 0.00 0.6371 9.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.30 0.34 0.33 0.32 0.37 0.29 -
P/RPS 0.78 0.97 0.84 0.80 0.70 1.28 0.96 -12.93%
P/EPS 11.35 6.30 -14.17 14.06 13.70 39.51 12.78 -7.61%
EY 8.81 15.87 -7.06 7.11 7.30 2.53 7.82 8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.38 0.00 0.32 0.00 0.34 -12.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 -
Price 0.28 0.22 0.34 0.31 0.29 0.32 0.31 -
P/RPS 0.84 0.71 0.84 0.75 0.63 1.11 1.02 -12.15%
P/EPS 12.23 4.62 -14.17 13.21 12.41 34.17 13.67 -7.15%
EY 8.18 21.64 -7.06 7.57 8.06 2.93 7.32 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.38 0.00 0.29 0.00 0.36 -11.45%

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