[SMI] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2555.56%
YoY- 104.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 35,043 26,992 39,123 41,099 30,251 46,694 60,747 -8.75%
PBT -1,430 30,766 4,020 1,536 -5,994 -4,366 -1,790 -3.67%
Tax -426 -915 -539 -479 -55 -209 -875 -11.29%
NP -1,856 29,851 3,481 1,057 -6,049 -4,575 -2,665 -5.84%
-
NP to SH -1,259 30,443 3,342 239 -5,772 -4,283 -1,845 -6.16%
-
Tax Rate - 2.97% 13.41% 31.18% - - - -
Total Cost 36,899 -2,859 35,642 40,042 36,300 51,269 63,412 -8.62%
-
Net Worth 174,250 176,349 144,858 149,057 153,256 163,753 170,051 0.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 174,250 176,349 144,858 149,057 153,256 163,753 170,051 0.40%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.30% 110.59% 8.90% 2.57% -20.00% -9.80% -4.39% -
ROE -0.72% 17.26% 2.31% 0.16% -3.77% -2.62% -1.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.69 12.86 18.64 19.58 14.41 22.24 28.94 -8.76%
EPS -0.60 14.50 1.59 0.11 -2.75 -2.04 -0.88 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.69 0.71 0.73 0.78 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.69 12.86 18.64 19.58 14.41 22.24 28.94 -8.76%
EPS -0.60 14.50 1.59 0.11 -2.75 -2.04 -0.88 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.69 0.71 0.73 0.78 0.81 0.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.20 0.225 0.135 0.18 0.20 0.19 0.22 -
P/RPS 1.20 1.75 0.72 0.92 1.39 0.85 0.76 7.90%
P/EPS -33.35 1.55 8.48 158.11 -7.27 -9.31 -25.03 4.89%
EY -3.00 64.45 11.79 0.63 -13.75 -10.74 -3.99 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.20 0.25 0.27 0.24 0.27 -1.94%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 25/08/16 26/08/15 29/08/14 27/08/13 27/08/12 -
Price 0.205 0.23 0.14 0.16 0.20 0.16 0.20 -
P/RPS 1.23 1.79 0.75 0.82 1.39 0.72 0.69 10.10%
P/EPS -34.18 1.59 8.79 140.55 -7.27 -7.84 -22.76 7.00%
EY -2.93 63.05 11.37 0.71 -13.75 -12.75 -4.39 -6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.20 0.23 0.27 0.21 0.25 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