[SMI] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -90.1%
YoY- -79.81%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 33,942 37,649 62,811 30,730 41,547 64,319 19,492 9.67%
PBT 7,444 1,670 6,089 315 3,367 3,784 133 95.46%
Tax -2,242 -1,545 -2,119 142 -1,262 -135 -691 21.65%
NP 5,202 125 3,970 457 2,105 3,649 -558 -
-
NP to SH 5,644 165 3,956 425 2,105 3,649 -558 -
-
Tax Rate 30.12% 92.51% 34.80% -45.08% 37.48% 3.57% 519.55% -
Total Cost 28,740 37,524 58,841 30,273 39,442 60,670 20,050 6.17%
-
Net Worth 188,866 173,249 168,811 163,461 156,230 0 145,699 4.41%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 188,866 173,249 168,811 163,461 156,230 0 145,699 4.41%
NOSH 209,851 206,250 168,811 163,461 164,453 155,495 154,999 5.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.33% 0.33% 6.32% 1.49% 5.07% 5.67% -2.86% -
ROE 2.99% 0.10% 2.34% 0.26% 1.35% 0.00% -0.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.17 18.25 37.21 18.80 25.26 41.36 12.58 4.26%
EPS 2.69 0.08 2.34 0.26 1.28 2.35 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 1.00 1.00 0.95 0.00 0.94 -0.72%
Adjusted Per Share Value based on latest NOSH - 163,461
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.17 17.93 29.92 14.64 19.79 30.64 9.28 9.68%
EPS 2.69 0.08 1.88 0.20 1.00 1.74 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8996 0.8252 0.8041 0.7786 0.7442 0.00 0.694 4.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.21 0.17 0.36 0.23 0.25 0.33 0.25 -
P/RPS 1.30 0.93 0.97 1.22 0.99 0.80 1.99 -6.84%
P/EPS 7.81 212.50 15.36 88.46 19.53 14.06 -69.44 -
EY 12.81 0.47 6.51 1.13 5.12 7.11 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.36 0.23 0.26 0.00 0.27 -2.63%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 29/11/07 28/11/06 25/11/05 23/11/04 19/11/03 -
Price 0.19 0.11 0.32 0.28 0.23 0.31 0.26 -
P/RPS 1.17 0.60 0.86 1.49 0.91 0.75 2.07 -9.06%
P/EPS 7.06 137.50 13.66 107.69 17.97 13.21 -72.22 -
EY 14.16 0.73 7.32 0.93 5.57 7.57 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.13 0.32 0.28 0.24 0.00 0.28 -4.67%

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