[SMI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 406.53%
YoY- 830.82%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,852 45,704 47,768 62,811 60,526 36,499 39,688 34.45%
PBT 4,900 921 338 6,089 1,936 6,092 -3,911 -
Tax -2,118 -757 -1,165 -2,119 -1,134 -678 -167 444.68%
NP 2,782 164 -827 3,970 802 5,414 -4,078 -
-
NP to SH 2,755 152 -848 3,956 781 5,396 -4,087 -
-
Tax Rate 43.22% 82.19% 344.67% 34.80% 58.57% 11.13% - -
Total Cost 59,070 45,540 48,595 58,841 59,724 31,085 43,766 22.15%
-
Net Worth 176,656 178,057 170,605 168,811 169,322 166,181 161,290 6.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,656 178,057 170,605 168,811 169,322 166,181 161,290 6.26%
NOSH 210,305 217,142 208,055 168,811 169,322 166,181 166,279 16.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.50% 0.36% -1.73% 6.32% 1.33% 14.83% -10.28% -
ROE 1.56% 0.09% -0.50% 2.34% 0.46% 3.25% -2.53% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.41 21.05 22.96 37.21 35.75 21.96 23.87 14.94%
EPS 1.31 0.07 -0.40 2.34 0.46 3.24 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 1.00 1.00 1.00 0.97 -9.15%
Adjusted Per Share Value based on latest NOSH - 168,811
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.40 21.73 22.71 29.86 28.77 17.35 18.87 34.43%
EPS 1.31 0.07 -0.40 1.88 0.37 2.57 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8398 0.8465 0.8111 0.8025 0.805 0.79 0.7668 6.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.22 0.31 0.36 0.40 0.39 0.26 -
P/RPS 0.65 1.05 1.35 0.97 1.12 1.78 1.09 -29.17%
P/EPS 14.50 314.29 -76.06 15.36 86.72 12.01 -10.58 -
EY 6.89 0.32 -1.31 6.51 1.15 8.33 -9.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.38 0.36 0.40 0.39 0.27 -10.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.20 0.21 0.22 0.32 0.36 0.36 0.38 -
P/RPS 0.68 1.00 0.96 0.86 1.01 1.64 1.59 -43.26%
P/EPS 15.27 300.00 -53.98 13.66 78.05 11.09 -15.46 -
EY 6.55 0.33 -1.85 7.32 1.28 9.02 -6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.32 0.36 0.36 0.39 -27.67%

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