[SMI] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -90.1%
YoY- -79.81%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 60,526 36,499 39,688 30,730 44,665 29,056 37,994 36.51%
PBT 1,936 6,092 -3,911 315 6,848 2,403 -6,158 -
Tax -1,134 -678 -167 142 -2,521 -110 995 -
NP 802 5,414 -4,078 457 4,327 2,293 -5,163 -
-
NP to SH 781 5,396 -4,087 425 4,295 2,301 -5,018 -
-
Tax Rate 58.57% 11.13% - -45.08% 36.81% 4.58% - -
Total Cost 59,724 31,085 43,766 30,273 40,338 26,763 43,157 24.25%
-
Net Worth 169,322 166,181 161,290 163,461 167,488 162,713 160,000 3.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 169,322 166,181 161,290 163,461 167,488 162,713 160,000 3.85%
NOSH 169,322 166,181 166,279 163,461 165,830 164,357 160,000 3.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.33% 14.83% -10.28% 1.49% 9.69% 7.89% -13.59% -
ROE 0.46% 3.25% -2.53% 0.26% 2.56% 1.41% -3.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.75 21.96 23.87 18.80 26.93 17.68 23.75 31.44%
EPS 0.46 3.24 -2.46 0.26 2.59 1.40 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.97 1.00 1.01 0.99 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 163,461
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 28.77 17.35 18.87 14.61 21.23 13.81 18.06 36.51%
EPS 0.37 2.57 -1.94 0.20 2.04 1.09 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.805 0.79 0.7668 0.7771 0.7962 0.7735 0.7606 3.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.40 0.39 0.26 0.23 0.25 0.23 0.25 -
P/RPS 1.12 1.78 1.09 1.22 0.93 1.30 1.05 4.40%
P/EPS 86.72 12.01 -10.58 88.46 9.65 16.43 -7.97 -
EY 1.15 8.33 -9.45 1.13 10.36 6.09 -12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.27 0.23 0.25 0.23 0.25 36.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 -
Price 0.36 0.36 0.38 0.28 0.25 0.25 0.26 -
P/RPS 1.01 1.64 1.59 1.49 0.93 1.41 1.09 -4.96%
P/EPS 78.05 11.09 -15.46 107.69 9.65 17.86 -8.29 -
EY 1.28 9.02 -6.47 0.93 10.36 5.60 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.39 0.28 0.25 0.25 0.26 24.30%

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