[SMI] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 733.51%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,319 71,322 44,823 47,181 19,492 20,899 16,468 147.39%
PBT 3,784 4,578 2,245 1,595 133 1,317 502 283.03%
Tax -135 -944 -790 1,940 -691 -363 201 -
NP 3,649 3,634 1,455 3,535 -558 954 703 198.88%
-
NP to SH 3,649 3,634 1,455 3,535 -558 954 703 198.88%
-
Tax Rate 3.57% 20.62% 35.19% -121.63% 519.55% 27.56% -40.04% -
Total Cost 60,670 67,688 43,368 43,646 20,050 19,945 15,765 144.97%
-
Net Worth 0 155,560 0 134,019 145,699 147,009 145,286 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 0 155,560 0 134,019 145,699 147,009 145,286 -
NOSH 155,495 155,560 155,363 155,836 154,999 156,393 156,222 -0.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.67% 5.10% 3.25% 7.49% -2.86% 4.56% 4.27% -
ROE 0.00% 2.34% 0.00% 2.64% -0.38% 0.65% 0.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.36 45.85 28.85 30.28 12.58 13.36 10.54 148.16%
EPS 2.35 2.34 0.93 2.27 -0.36 0.61 0.45 200.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 0.00 0.86 0.94 0.94 0.93 -
Adjusted Per Share Value based on latest NOSH - 155,836
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.58 33.91 21.31 22.43 9.27 9.94 7.83 147.38%
EPS 1.73 1.73 0.69 1.68 -0.27 0.45 0.33 200.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7395 0.00 0.6371 0.6927 0.6989 0.6907 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.33 0.32 0.37 0.29 0.25 0.19 0.22 -
P/RPS 0.80 0.70 1.28 0.96 1.99 1.42 2.09 -47.18%
P/EPS 14.06 13.70 39.51 12.78 -69.44 31.15 48.89 -56.33%
EY 7.11 7.30 2.53 7.82 -1.44 3.21 2.05 128.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.32 0.00 0.34 0.27 0.20 0.24 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 -
Price 0.31 0.29 0.32 0.31 0.26 0.25 0.17 -
P/RPS 0.75 0.63 1.11 1.02 2.07 1.87 1.61 -39.82%
P/EPS 13.21 12.41 34.17 13.67 -72.22 40.98 37.78 -50.27%
EY 7.57 8.06 2.93 7.32 -1.38 2.44 2.65 100.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.29 0.00 0.36 0.28 0.27 0.18 -

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