[SMI] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.03%
YoY- 167.76%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 123,120 82,608 174,212 109,768 182,816 145,996 116,224 0.96%
PBT -4,444 -4,924 11,500 3,308 3,684 24,368 9,612 -
Tax -1,560 -1,012 -4,488 -1,548 -3,028 -2,712 -440 23.46%
NP -6,004 -5,936 7,012 1,760 656 21,656 9,172 -
-
NP to SH -4,792 -6,032 6,944 1,628 608 21,584 9,204 -
-
Tax Rate - - 39.03% 46.80% 82.19% 11.13% 4.58% -
Total Cost 129,124 88,544 167,200 108,008 182,160 124,340 107,052 3.17%
-
Net Worth 170,051 173,838 188,240 177,794 178,057 166,181 162,713 0.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 170,051 173,838 188,240 177,794 178,057 166,181 162,713 0.73%
NOSH 209,940 209,444 209,156 214,210 217,142 166,181 164,357 4.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -4.88% -7.19% 4.02% 1.60% 0.36% 14.83% 7.89% -
ROE -2.82% -3.47% 3.69% 0.92% 0.34% 12.99% 5.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.65 39.44 83.29 51.24 84.19 87.85 70.71 -3.06%
EPS -2.28 -2.88 3.32 0.76 0.28 12.96 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.90 0.83 0.82 1.00 0.99 -3.28%
Adjusted Per Share Value based on latest NOSH - 214,210
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.65 39.35 82.98 52.29 87.08 69.54 55.36 0.96%
EPS -2.28 -2.87 3.31 0.78 0.29 10.28 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.828 0.8966 0.8469 0.8481 0.7916 0.775 0.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.20 0.28 0.22 0.12 0.22 0.39 0.23 -
P/RPS 0.34 0.71 0.26 0.23 0.26 0.44 0.33 0.49%
P/EPS -8.76 -9.72 6.63 15.79 78.57 3.00 4.11 -
EY -11.41 -10.29 15.09 6.33 1.27 33.30 24.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.24 0.14 0.27 0.39 0.23 1.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 26/05/10 28/05/09 29/05/08 29/05/07 31/05/06 -
Price 0.28 0.27 0.19 0.17 0.21 0.36 0.25 -
P/RPS 0.48 0.68 0.23 0.33 0.25 0.41 0.35 5.40%
P/EPS -12.27 -9.38 5.72 22.37 75.00 2.77 4.46 -
EY -8.15 -10.67 17.47 4.47 1.33 36.08 22.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.21 0.20 0.26 0.36 0.25 5.76%

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