[SMI] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.92%
YoY- -72.56%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 182,818 132,395 104,040 74,732 77,790 69,188 67,231 94.93%
PBT 8,551 5,290 3,547 -58,869 -61,564 -71,482 -72,588 -
Tax -485 96 1,087 -35 -391 1,884 1,734 -
NP 8,066 5,386 4,634 -58,904 -61,955 -69,598 -70,854 -
-
NP to SH 8,066 5,386 4,634 -58,904 -61,955 -69,598 -70,854 -
-
Tax Rate 5.67% -1.81% -30.65% - - - - -
Total Cost 174,752 127,009 99,406 133,636 139,745 138,786 138,085 17.01%
-
Net Worth 155,560 0 134,019 145,699 147,009 145,286 146,248 4.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 155,560 0 134,019 145,699 147,009 145,286 146,248 4.20%
NOSH 155,560 155,363 155,836 154,999 156,393 156,222 155,583 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.41% 4.07% 4.45% -78.82% -79.64% -100.59% -105.39% -
ROE 5.19% 0.00% 3.46% -40.43% -42.14% -47.90% -48.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 117.52 85.22 66.76 48.21 49.74 44.29 43.21 94.96%
EPS 5.19 3.47 2.97 -38.00 -39.61 -44.55 -45.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.86 0.94 0.94 0.93 0.94 4.21%
Adjusted Per Share Value based on latest NOSH - 154,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 86.91 62.94 49.46 35.53 36.98 32.89 31.96 94.94%
EPS 3.83 2.56 2.20 -28.00 -29.45 -33.09 -33.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7395 0.00 0.6371 0.6927 0.6989 0.6907 0.6953 4.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.32 0.37 0.29 0.25 0.19 0.22 0.27 -
P/RPS 0.27 0.43 0.43 0.52 0.38 0.50 0.62 -42.57%
P/EPS 6.17 10.67 9.75 -0.66 -0.48 -0.49 -0.59 -
EY 16.20 9.37 10.25 -152.01 -208.50 -202.50 -168.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.34 0.27 0.20 0.24 0.29 6.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.29 0.32 0.31 0.26 0.25 0.17 0.20 -
P/RPS 0.25 0.38 0.46 0.54 0.50 0.38 0.46 -33.42%
P/EPS 5.59 9.23 10.42 -0.68 -0.63 -0.38 -0.44 -
EY 17.88 10.83 9.59 -146.16 -158.46 -262.06 -227.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.00 0.36 0.28 0.27 0.18 0.21 24.03%

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