[SMI] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.23%
YoY- 107.74%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 243,041 227,645 182,818 132,395 104,040 74,732 77,790 112.97%
PBT 8,252 12,202 8,551 5,290 3,547 -58,869 -61,564 -
Tax -3,392 71 -485 96 1,087 -35 -391 319.44%
NP 4,860 12,273 8,066 5,386 4,634 -58,904 -61,955 -
-
NP to SH 4,860 12,273 8,066 5,386 4,634 -58,904 -61,955 -
-
Tax Rate 41.11% -0.58% 5.67% -1.81% -30.65% - - -
Total Cost 238,181 215,372 174,752 127,009 99,406 133,636 139,745 42.45%
-
Net Worth 139,762 0 155,560 0 134,019 145,699 147,009 -3.29%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 139,762 0 155,560 0 134,019 145,699 147,009 -3.29%
NOSH 155,291 155,495 155,560 155,363 155,836 154,999 156,393 -0.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.00% 5.39% 4.41% 4.07% 4.45% -78.82% -79.64% -
ROE 3.48% 0.00% 5.19% 0.00% 3.46% -40.43% -42.14% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.51 146.40 117.52 85.22 66.76 48.21 49.74 113.98%
EPS 3.13 7.89 5.19 3.47 2.97 -38.00 -39.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.00 1.00 0.00 0.86 0.94 0.94 -2.84%
Adjusted Per Share Value based on latest NOSH - 155,363
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 115.54 108.22 86.91 62.94 49.46 35.53 36.98 112.98%
EPS 2.31 5.83 3.83 2.56 2.20 -28.00 -29.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6644 0.00 0.7395 0.00 0.6371 0.6927 0.6989 -3.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.33 0.32 0.37 0.29 0.25 0.19 -
P/RPS 0.22 0.23 0.27 0.43 0.43 0.52 0.38 -30.42%
P/EPS 10.86 4.18 6.17 10.67 9.75 -0.66 -0.48 -
EY 9.20 23.92 16.20 9.37 10.25 -152.01 -208.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.32 0.00 0.34 0.27 0.20 53.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 -
Price 0.34 0.31 0.29 0.32 0.31 0.26 0.25 -
P/RPS 0.22 0.21 0.25 0.38 0.46 0.54 0.50 -42.00%
P/EPS 10.86 3.93 5.59 9.23 10.42 -0.68 -0.63 -
EY 9.20 25.46 17.88 10.83 9.59 -146.16 -158.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.29 0.00 0.36 0.28 0.27 25.45%

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