[SMI] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 232.03%
YoY- 134.51%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 47,768 62,811 60,526 36,499 39,688 30,730 44,665 4.56%
PBT 338 6,089 1,936 6,092 -3,911 315 6,848 -86.47%
Tax -1,165 -2,119 -1,134 -678 -167 142 -2,521 -40.14%
NP -827 3,970 802 5,414 -4,078 457 4,327 -
-
NP to SH -848 3,956 781 5,396 -4,087 425 4,295 -
-
Tax Rate 344.67% 34.80% 58.57% 11.13% - -45.08% 36.81% -
Total Cost 48,595 58,841 59,724 31,085 43,766 30,273 40,338 13.18%
-
Net Worth 170,605 168,811 169,322 166,181 161,290 163,461 167,488 1.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 170,605 168,811 169,322 166,181 161,290 163,461 167,488 1.23%
NOSH 208,055 168,811 169,322 166,181 166,279 163,461 165,830 16.27%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.73% 6.32% 1.33% 14.83% -10.28% 1.49% 9.69% -
ROE -0.50% 2.34% 0.46% 3.25% -2.53% 0.26% 2.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.96 37.21 35.75 21.96 23.87 18.80 26.93 -10.06%
EPS -0.40 2.34 0.46 3.24 -2.46 0.26 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 1.00 1.00 0.97 1.00 1.01 -12.93%
Adjusted Per Share Value based on latest NOSH - 166,181
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.75 29.92 28.83 17.39 18.90 14.64 21.28 4.54%
EPS -0.40 1.88 0.37 2.57 -1.95 0.20 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8126 0.8041 0.8065 0.7916 0.7683 0.7786 0.7978 1.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.36 0.40 0.39 0.26 0.23 0.25 -
P/RPS 1.35 0.97 1.12 1.78 1.09 1.22 0.93 28.11%
P/EPS -76.06 15.36 86.72 12.01 -10.58 88.46 9.65 -
EY -1.31 6.51 1.15 8.33 -9.45 1.13 10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.40 0.39 0.27 0.23 0.25 32.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 -
Price 0.22 0.32 0.36 0.36 0.38 0.28 0.25 -
P/RPS 0.96 0.86 1.01 1.64 1.59 1.49 0.93 2.13%
P/EPS -53.98 13.66 78.05 11.09 -15.46 107.69 9.65 -
EY -1.85 7.32 1.28 9.02 -6.47 0.93 10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.36 0.36 0.39 0.28 0.25 5.24%

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