[SMI] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 522.95%
YoY- 436.36%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 182,816 145,996 116,224 202,116 179,292 65,872 58,044 21.05%
PBT 3,684 24,368 9,612 43,796 8,980 2,008 -2,416 -
Tax -3,028 -2,712 -440 -12,580 -3,160 804 2,416 -
NP 656 21,656 9,172 31,216 5,820 2,812 0 -
-
NP to SH 608 21,584 9,204 31,216 5,820 2,812 -2,212 -
-
Tax Rate 82.19% 11.13% 4.58% 28.72% 35.19% -40.04% - -
Total Cost 182,160 124,340 107,052 170,900 173,472 63,060 58,044 20.97%
-
Net Worth 178,057 166,181 162,713 149,194 0 145,286 150,538 2.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 178,057 166,181 162,713 149,194 0 145,286 150,538 2.83%
NOSH 217,142 166,181 164,357 163,949 155,363 156,222 153,611 5.93%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.36% 14.83% 7.89% 15.44% 3.25% 4.27% 0.00% -
ROE 0.34% 12.99% 5.66% 20.92% 0.00% 1.94% -1.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 84.19 87.85 70.71 123.28 115.40 42.17 37.79 14.26%
EPS 0.28 12.96 5.60 19.04 3.72 1.80 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 0.99 0.91 0.00 0.93 0.98 -2.92%
Adjusted Per Share Value based on latest NOSH - 163,949
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 86.91 69.41 55.25 96.09 85.24 31.32 27.59 21.05%
EPS 0.29 10.26 4.38 14.84 2.77 1.34 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8465 0.79 0.7735 0.7093 0.00 0.6907 0.7157 2.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.22 0.39 0.23 0.30 0.37 0.22 0.34 -
P/RPS 0.26 0.44 0.33 0.24 0.32 0.52 0.90 -18.67%
P/EPS 78.57 3.00 4.11 1.58 9.88 12.22 -23.61 -
EY 1.27 33.30 24.35 63.47 10.12 8.18 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.23 0.33 0.00 0.24 0.35 -4.22%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 31/05/06 30/05/05 24/05/04 30/05/03 11/06/02 -
Price 0.21 0.36 0.25 0.22 0.32 0.17 0.28 -
P/RPS 0.25 0.41 0.35 0.18 0.28 0.40 0.74 -16.53%
P/EPS 75.00 2.77 4.46 1.16 8.54 9.44 -19.44 -
EY 1.33 36.08 22.40 86.55 11.71 10.59 -5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.25 0.24 0.00 0.18 0.29 -1.80%

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