[SMI] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.09%
YoY- -2993.33%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 196,113 240,618 75,813 65,812 63,502 79,722 155,454 -0.24%
PBT 25,254 14,145 2,602 -15,688 1,901 -24,380 3,421 -2.10%
Tax -7,021 -2,494 -1,137 1,221 -1,401 24,380 1,210 -
NP 18,233 11,650 1,465 -14,466 500 0 4,632 -1.44%
-
NP to SH 18,233 11,650 1,465 -14,466 500 -24,904 4,632 -1.44%
-
Tax Rate 27.80% 17.63% 43.70% - 73.70% - -35.37% -
Total Cost 177,880 228,968 74,348 80,278 63,002 79,722 150,822 -0.17%
-
Net Worth 156,144 143,041 145,501 141,657 175,000 205,458 222,772 0.37%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 156,144 143,041 145,501 141,657 175,000 205,458 222,772 0.37%
NOSH 164,362 155,480 154,788 155,667 156,250 155,650 155,784 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.30% 4.84% 1.93% -21.98% 0.79% 0.00% 2.98% -
ROE 11.68% 8.14% 1.01% -10.21% 0.29% -12.12% 2.08% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 119.32 154.76 48.98 42.28 40.64 51.22 99.79 -0.18%
EPS 11.09 7.49 0.95 -9.29 0.32 -16.00 2.97 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.94 0.91 1.12 1.32 1.43 0.43%
Adjusted Per Share Value based on latest NOSH - 155,560
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 93.23 114.39 36.04 31.29 30.19 37.90 73.90 -0.24%
EPS 8.67 5.54 0.70 -6.88 0.24 -11.84 2.20 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7423 0.68 0.6917 0.6734 0.832 0.9768 1.0591 0.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.25 0.33 0.25 0.22 0.25 0.48 0.00 -
P/RPS 0.21 0.21 0.51 0.52 0.62 0.94 0.00 -100.00%
P/EPS 2.25 4.40 26.41 -2.37 78.13 -3.00 0.00 -100.00%
EY 44.37 22.71 3.79 -42.24 1.28 -33.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.27 0.24 0.22 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 23/11/04 19/11/03 29/11/02 27/11/01 30/11/00 27/11/99 -
Price 0.23 0.31 0.26 0.20 0.34 0.40 0.00 -
P/RPS 0.19 0.20 0.53 0.47 0.84 0.78 0.00 -100.00%
P/EPS 2.07 4.14 27.46 -2.15 106.25 -2.50 0.00 -100.00%
EY 48.23 24.17 3.64 -46.47 0.94 -40.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.28 0.22 0.30 0.30 0.00 -100.00%

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