[SMI] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -18.87%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 17,820 13,726 15,939 16,125 13,246 21,897 31,323 -8.96%
PBT -1,307 1,578 -603 -2,619 -5,238 -3,139 -1,556 -2.86%
Tax -301 -308 -229 -157 -46 67 -455 -6.64%
NP -1,608 1,270 -832 -2,776 -5,284 -3,072 -2,011 -3.65%
-
NP to SH -1,346 1,712 -777 -2,709 -4,401 -2,768 -2,064 -6.87%
-
Tax Rate - 19.52% - - - - - -
Total Cost 19,428 12,456 16,771 18,901 18,530 24,969 33,334 -8.59%
-
Net Worth 174,250 146,957 146,999 151,156 159,554 167,952 170,595 0.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 174,250 146,957 146,999 151,156 159,554 167,952 170,595 0.35%
NOSH 209,940 209,940 209,999 209,940 209,940 209,940 210,612 -0.05%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -9.02% 9.25% -5.22% -17.22% -39.89% -14.03% -6.42% -
ROE -0.77% 1.16% -0.53% -1.79% -2.76% -1.65% -1.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.49 6.54 7.59 7.68 6.31 10.43 14.87 -8.91%
EPS -0.64 0.82 -0.37 -1.29 -2.10 -1.32 -0.98 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.70 0.70 0.72 0.76 0.80 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.47 6.53 7.58 7.67 6.30 10.41 14.89 -8.96%
EPS -0.64 0.81 -0.37 -1.29 -2.09 -1.32 -0.98 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.6986 0.6988 0.7186 0.7585 0.7984 0.811 0.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.225 0.145 0.17 0.22 0.18 0.19 0.19 -
P/RPS 2.65 2.22 2.24 2.86 2.85 1.82 1.28 12.88%
P/EPS -35.09 17.78 -45.95 -17.05 -8.59 -14.41 -19.39 10.38%
EY -2.85 5.62 -2.18 -5.87 -11.65 -6.94 -5.16 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.31 0.24 0.24 0.23 2.70%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 24/11/16 24/11/15 26/11/14 26/11/13 26/11/12 24/11/11 -
Price 0.225 0.15 0.17 0.18 0.175 0.17 0.21 -
P/RPS 2.65 2.29 2.24 2.34 2.77 1.63 1.41 11.07%
P/EPS -35.09 18.39 -45.95 -13.95 -8.35 -12.89 -21.43 8.55%
EY -2.85 5.44 -2.18 -7.17 -11.98 -7.76 -4.67 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.25 0.23 0.21 0.26 0.63%

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