[SMI] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 46.05%
YoY- -1236.67%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 41,547 64,319 19,492 22,550 14,216 24,656 20,434 -0.75%
PBT 3,367 3,784 133 -2,562 -304 -9,459 463 -2.08%
Tax -1,262 -135 -691 -1,047 304 9,459 295 -
NP 2,105 3,649 -558 -3,609 0 0 758 -1.07%
-
NP to SH 2,105 3,649 -558 -3,609 -270 -10,639 758 -1.07%
-
Tax Rate 37.48% 3.57% 519.55% - - - -63.71% -
Total Cost 39,442 60,670 20,050 26,159 14,216 24,656 19,676 -0.73%
-
Net Worth 156,230 0 145,699 141,559 177,882 206,521 221,212 0.37%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 156,230 0 145,699 141,559 177,882 206,521 221,212 0.37%
NOSH 164,453 155,495 154,999 155,560 158,823 156,455 154,693 -0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.07% 5.67% -2.86% -16.00% 0.00% 0.00% 3.71% -
ROE 1.35% 0.00% -0.38% -2.55% -0.15% -5.15% 0.34% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 25.26 41.36 12.58 14.50 8.95 15.76 13.21 -0.68%
EPS 1.28 2.35 -0.36 -2.32 -0.17 -6.80 0.49 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.00 0.94 0.91 1.12 1.32 1.43 0.43%
Adjusted Per Share Value based on latest NOSH - 155,560
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 19.75 30.58 9.27 10.72 6.76 11.72 9.71 -0.75%
EPS 1.00 1.73 -0.27 -1.72 -0.13 -5.06 0.36 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7427 0.00 0.6927 0.673 0.8457 0.9818 1.0516 0.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.25 0.33 0.25 0.22 0.25 0.48 0.00 -
P/RPS 0.99 0.80 1.99 1.52 2.79 3.05 0.00 -100.00%
P/EPS 19.53 14.06 -69.44 -9.48 -147.06 -7.06 0.00 -100.00%
EY 5.12 7.11 -1.44 -10.55 -0.68 -14.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.27 0.24 0.22 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 23/11/04 19/11/03 29/11/02 27/11/01 30/11/00 27/11/99 -
Price 0.23 0.31 0.26 0.20 0.34 0.40 0.00 -
P/RPS 0.91 0.75 2.07 1.38 3.80 2.54 0.00 -100.00%
P/EPS 17.97 13.21 -72.22 -8.62 -200.00 -5.88 0.00 -100.00%
EY 5.57 7.57 -1.38 -11.60 -0.50 -17.00 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 0.28 0.22 0.30 0.30 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