[SMI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 50.73%
YoY- 87.32%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 96,303 109,121 115,597 125,023 119,645 109,517 143,792 -23.43%
PBT -9,216 -7,708 -5,044 -3,461 -4,681 -4,801 23,230 -
Tax 225 -78 -2,275 -2,797 -2,392 -2,255 -12,770 -
NP -8,991 -7,786 -7,319 -6,258 -7,073 -7,056 10,460 -
-
NP to SH -6,337 -5,037 -3,350 -2,646 -5,370 -5,680 10,255 -
-
Tax Rate - - - - - - 54.97% -
Total Cost 105,294 116,907 122,916 131,281 126,718 116,573 133,332 -14.55%
-
Net Worth 163,734 165,852 167,757 169,054 170,051 145,800 170,595 -2.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 163,734 165,852 167,757 169,054 170,051 145,800 170,595 -2.69%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 210,612 -0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -9.34% -7.14% -6.33% -5.01% -5.91% -6.44% 7.27% -
ROE -3.87% -3.04% -2.00% -1.57% -3.16% -3.90% 6.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.88 51.98 55.13 59.90 56.99 60.84 68.27 -23.25%
EPS -3.02 -2.40 -1.60 -1.27 -2.56 -3.16 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.80 0.81 0.81 0.81 0.81 -2.48%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.78 51.88 54.96 59.44 56.88 52.06 68.36 -23.43%
EPS -3.01 -2.39 -1.59 -1.26 -2.55 -2.70 4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7784 0.7885 0.7975 0.8037 0.8084 0.6931 0.811 -2.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.18 0.18 0.19 0.22 0.20 0.20 0.19 -
P/RPS 0.39 0.35 0.34 0.37 0.35 0.33 0.28 24.69%
P/EPS -5.96 -7.50 -11.89 -17.35 -7.82 -6.34 3.90 -
EY -16.77 -13.33 -8.41 -5.76 -12.79 -15.78 25.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.27 0.25 0.25 0.23 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 27/08/12 24/05/12 27/02/12 24/11/11 -
Price 0.195 0.15 0.17 0.20 0.28 0.19 0.21 -
P/RPS 0.43 0.29 0.31 0.33 0.49 0.31 0.31 24.35%
P/EPS -6.46 -6.25 -10.64 -15.78 -10.95 -6.02 4.31 -
EY -15.48 -16.00 -9.40 -6.34 -9.14 -16.61 23.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.21 0.25 0.35 0.23 0.26 -2.57%

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