[SMI] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 117.92%
YoY- -97.18%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 30,993 37,649 61,852 45,704 47,768 62,811 60,526 -35.86%
PBT 151 1,670 4,900 921 338 6,089 1,936 -81.60%
Tax 692 -1,545 -2,118 -757 -1,165 -2,119 -1,134 -
NP 843 125 2,782 164 -827 3,970 802 3.36%
-
NP to SH 1,332 165 2,755 152 -848 3,956 781 42.51%
-
Tax Rate -458.28% 92.51% 43.22% 82.19% 344.67% 34.80% 58.57% -
Total Cost 30,150 37,524 59,070 45,540 48,595 58,841 59,724 -36.46%
-
Net Worth 174,695 173,249 176,656 178,057 170,605 168,811 169,322 2.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 174,695 173,249 176,656 178,057 170,605 168,811 169,322 2.09%
NOSH 210,476 206,250 210,305 217,142 208,055 168,811 169,322 15.53%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.72% 0.33% 4.50% 0.36% -1.73% 6.32% 1.33% -
ROE 0.76% 0.10% 1.56% 0.09% -0.50% 2.34% 0.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.73 18.25 29.41 21.05 22.96 37.21 35.75 -44.47%
EPS 0.63 0.08 1.31 0.07 -0.40 2.34 0.46 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.84 0.82 0.82 1.00 1.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 217,142
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.76 17.93 29.46 21.77 22.75 29.92 28.83 -35.87%
EPS 0.63 0.08 1.31 0.07 -0.40 1.88 0.37 42.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8321 0.8252 0.8415 0.8481 0.8126 0.8041 0.8065 2.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.17 0.19 0.22 0.31 0.36 0.40 -
P/RPS 0.68 0.93 0.65 1.05 1.35 0.97 1.12 -28.19%
P/EPS 15.80 212.50 14.50 314.29 -76.06 15.36 86.72 -67.69%
EY 6.33 0.47 6.89 0.32 -1.31 6.51 1.15 210.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.23 0.27 0.38 0.36 0.40 -55.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 29/08/08 29/05/08 28/02/08 29/11/07 23/08/07 -
Price 0.12 0.11 0.20 0.21 0.22 0.32 0.36 -
P/RPS 0.81 0.60 0.68 1.00 0.96 0.86 1.01 -13.62%
P/EPS 18.96 137.50 15.27 300.00 -53.98 13.66 78.05 -60.90%
EY 5.27 0.73 6.55 0.33 -1.85 7.32 1.28 155.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.24 0.26 0.27 0.32 0.36 -46.56%

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