[SMI] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.23%
YoY- 107.74%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 151,582 163,606 248,747 132,395 69,188 65,026 100,888 7.01%
PBT 9,344 4,237 16,956 5,290 -71,482 -25,458 -38,753 -
Tax -3,224 -2,646 -5,747 96 1,884 1,351 40,032 -
NP 6,120 1,591 11,209 5,386 -69,598 -24,107 1,279 29.79%
-
NP to SH 6,038 3,154 11,209 5,386 -69,598 -24,741 -40,658 -
-
Tax Rate 34.50% 62.45% 33.89% -1.81% - - - -
Total Cost 145,462 162,015 237,538 127,009 138,786 89,133 99,609 6.51%
-
Net Worth 166,181 162,713 149,194 0 145,286 150,538 182,491 -1.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 166,181 162,713 149,194 0 145,286 150,538 182,491 -1.54%
NOSH 166,181 164,357 163,949 155,363 156,222 153,611 155,975 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.04% 0.97% 4.51% 4.07% -100.59% -37.07% 1.27% -
ROE 3.63% 1.94% 7.51% 0.00% -47.90% -16.43% -22.28% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 91.21 99.54 151.72 85.22 44.29 42.33 64.68 5.89%
EPS 3.63 1.92 6.84 3.47 -44.55 -16.11 -26.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.91 0.00 0.93 0.98 1.17 -2.58%
Adjusted Per Share Value based on latest NOSH - 155,363
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 72.06 77.78 118.26 62.94 32.89 30.91 47.96 7.01%
EPS 2.87 1.50 5.33 2.56 -33.09 -11.76 -19.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7735 0.7093 0.00 0.6907 0.7157 0.8676 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.39 0.23 0.30 0.37 0.22 0.34 0.29 -
P/RPS 0.43 0.23 0.20 0.43 0.50 0.80 0.45 -0.75%
P/EPS 10.73 11.99 4.39 10.67 -0.49 -2.11 -1.11 -
EY 9.32 8.34 22.79 9.37 -202.50 -47.37 -89.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.23 0.33 0.00 0.24 0.35 0.25 7.68%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 31/05/06 30/05/05 24/05/04 30/05/03 11/06/02 08/06/01 -
Price 0.36 0.25 0.22 0.32 0.17 0.28 0.27 -
P/RPS 0.39 0.25 0.15 0.38 0.38 0.66 0.42 -1.22%
P/EPS 9.91 13.03 3.22 9.23 -0.38 -1.74 -1.04 -
EY 10.09 7.68 31.08 10.83 -262.06 -57.52 -96.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.24 0.00 0.18 0.29 0.23 7.74%

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