[SMI] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
08-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 111.57%
YoY- 156.07%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 179,292 65,872 58,044 59,148 66,296 0 -100.00%
PBT 8,980 2,008 -2,416 9,352 -9,108 0 -100.00%
Tax -3,160 804 2,416 -4,236 9,108 0 -100.00%
NP 5,820 2,812 0 5,116 0 0 -100.00%
-
NP to SH 5,820 2,812 -2,212 5,116 -9,124 0 -100.00%
-
Tax Rate 35.19% -40.04% - 45.30% - - -
Total Cost 173,472 63,060 58,044 54,032 66,296 0 -100.00%
-
Net Worth 0 145,286 150,538 182,491 215,686 0 -
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 0 145,286 150,538 182,491 215,686 0 -
NOSH 155,363 156,222 153,611 155,975 155,170 155,588 0.00%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.25% 4.27% 0.00% 8.65% 0.00% 0.00% -
ROE 0.00% 1.94% -1.47% 2.80% -4.23% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 115.40 42.17 37.79 37.92 42.72 0.00 -100.00%
EPS 3.72 1.80 -1.44 3.28 -5.88 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.93 0.98 1.17 1.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,975
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 85.40 31.38 27.65 28.17 31.58 0.00 -100.00%
EPS 2.77 1.34 -1.05 2.44 -4.35 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.692 0.7171 0.8693 1.0274 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.37 0.22 0.34 0.29 0.87 0.00 -
P/RPS 0.32 0.52 0.90 0.76 2.04 0.00 -100.00%
P/EPS 9.88 12.22 -23.61 8.84 -14.80 0.00 -100.00%
EY 10.12 8.18 -4.24 11.31 -6.76 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.35 0.25 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 24/05/04 30/05/03 11/06/02 08/06/01 01/06/00 - -
Price 0.32 0.17 0.28 0.27 0.69 0.00 -
P/RPS 0.28 0.40 0.74 0.71 1.61 0.00 -100.00%
P/EPS 8.54 9.44 -19.44 8.23 -11.73 0.00 -100.00%
EY 11.71 10.59 -5.14 12.15 -8.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.18 0.29 0.23 0.50 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