[SMI] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
11-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 88.66%
YoY- -143.24%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 202,116 179,292 65,872 58,044 59,148 66,296 0 -100.00%
PBT 43,796 8,980 2,008 -2,416 9,352 -9,108 0 -100.00%
Tax -12,580 -3,160 804 2,416 -4,236 9,108 0 -100.00%
NP 31,216 5,820 2,812 0 5,116 0 0 -100.00%
-
NP to SH 31,216 5,820 2,812 -2,212 5,116 -9,124 0 -100.00%
-
Tax Rate 28.72% 35.19% -40.04% - 45.30% - - -
Total Cost 170,900 173,472 63,060 58,044 54,032 66,296 0 -100.00%
-
Net Worth 149,194 0 145,286 150,538 182,491 215,686 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 149,194 0 145,286 150,538 182,491 215,686 0 -100.00%
NOSH 163,949 155,363 156,222 153,611 155,975 155,170 155,588 -0.05%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 15.44% 3.25% 4.27% 0.00% 8.65% 0.00% 0.00% -
ROE 20.92% 0.00% 1.94% -1.47% 2.80% -4.23% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 123.28 115.40 42.17 37.79 37.92 42.72 0.00 -100.00%
EPS 19.04 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 0.00 -
NAPS 0.91 0.00 0.93 0.98 1.17 1.39 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 153,611
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 96.09 85.24 31.32 27.59 28.12 31.52 0.00 -100.00%
EPS 14.84 2.77 1.34 -1.05 2.43 -4.34 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7093 0.00 0.6907 0.7157 0.8676 1.0254 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.30 0.37 0.22 0.34 0.29 0.87 0.00 -
P/RPS 0.24 0.32 0.52 0.90 0.76 2.04 0.00 -100.00%
P/EPS 1.58 9.88 12.22 -23.61 8.84 -14.80 0.00 -100.00%
EY 63.47 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 0.00 -
P/NAPS 0.33 0.00 0.24 0.35 0.25 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 24/05/04 30/05/03 11/06/02 08/06/01 01/06/00 - -
Price 0.22 0.32 0.17 0.28 0.27 0.69 0.00 -
P/RPS 0.18 0.28 0.40 0.74 0.71 1.61 0.00 -100.00%
P/EPS 1.16 8.54 9.44 -19.44 8.23 -11.73 0.00 -100.00%
EY 86.55 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 0.00 -
P/NAPS 0.24 0.00 0.18 0.29 0.23 0.50 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