[SMI] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -109.5%
YoY- -186.87%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 32,953 31,323 24,589 20,652 67,228 33,298 28,198 10.91%
PBT -115 -1,556 -1,899 -1,231 27,916 -41,113 10,569 -
Tax -1,467 -455 -80 -253 -11,982 7,950 -816 47.69%
NP -1,582 -2,011 -1,979 -1,484 15,934 -33,163 9,753 -
-
NP to SH -54 -2,064 -2,054 -1,508 15,881 -33,184 9,284 -
-
Tax Rate - - - - 42.92% - 7.72% -
Total Cost 34,535 33,334 26,568 22,136 51,294 66,461 18,445 51.73%
-
Net Worth 145,800 170,595 171,865 173,838 176,455 163,716 197,442 -18.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 145,800 170,595 171,865 173,838 176,455 163,716 197,442 -18.25%
NOSH 180,000 210,612 209,591 209,444 210,066 209,892 210,045 -9.75%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.80% -6.42% -8.05% -7.19% 23.70% -99.59% 34.59% -
ROE -0.04% -1.21% -1.20% -0.87% 9.00% -20.27% 4.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.31 14.87 11.73 9.86 32.00 15.86 13.42 22.94%
EPS -0.03 -0.98 -0.98 -0.72 7.56 -15.81 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.83 0.84 0.78 0.94 -9.42%
Adjusted Per Share Value based on latest NOSH - 209,444
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.67 14.89 11.69 9.82 31.96 15.83 13.41 10.90%
EPS -0.03 -0.98 -0.98 -0.72 7.55 -15.78 4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6931 0.811 0.8171 0.8264 0.8389 0.7783 0.9386 -18.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.19 0.23 0.28 0.25 0.29 0.21 -
P/RPS 1.09 1.28 1.96 2.84 0.78 1.83 1.56 -21.20%
P/EPS -666.67 -19.39 -23.47 -38.89 3.31 -1.83 4.75 -
EY -0.15 -5.16 -4.26 -2.57 30.24 -54.52 21.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.34 0.30 0.37 0.22 8.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 27/05/11 28/02/11 25/11/10 26/08/10 -
Price 0.19 0.21 0.21 0.27 0.26 0.34 0.22 -
P/RPS 1.04 1.41 1.79 2.74 0.81 2.14 1.64 -26.12%
P/EPS -633.33 -21.43 -21.43 -37.50 3.44 -2.15 4.98 -
EY -0.16 -4.67 -4.67 -2.67 29.08 -46.50 20.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.33 0.31 0.44 0.23 0.00%

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