[SMI] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -87.39%
YoY- 104.01%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 58,044 65,302 63,502 33,411 59,148 102,674 79,722 -19.08%
PBT -2,416 -19,030 1,901 1,729 9,352 -43,367 -24,380 -78.61%
Tax 2,416 19,030 -1,401 -1,084 -4,236 43,367 24,380 -78.61%
NP 0 0 500 645 5,116 0 0 -
-
NP to SH -2,212 -19,514 500 645 5,116 -44,219 -24,904 -80.12%
-
Tax Rate - - 73.70% 62.70% 45.30% - - -
Total Cost 58,044 65,302 63,002 32,766 54,032 102,674 79,722 -19.08%
-
Net Worth 150,538 155,614 175,000 177,768 182,491 180,762 205,458 -18.74%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 150,538 155,614 175,000 177,768 182,491 180,762 205,458 -18.74%
NOSH 153,611 155,614 156,250 157,317 155,975 155,829 155,650 -0.87%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.00% 0.79% 1.93% 8.65% 0.00% 0.00% -
ROE -1.47% -12.54% 0.29% 0.36% 2.80% -24.46% -12.12% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 37.79 41.96 40.64 21.24 37.92 65.89 51.22 -18.36%
EPS -1.44 -12.54 0.32 0.41 3.28 -28.42 -16.00 -79.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 1.12 1.13 1.17 1.16 1.32 -18.02%
Adjusted Per Share Value based on latest NOSH - 154,634
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 27.65 31.11 30.25 15.91 28.17 48.91 37.97 -19.07%
EPS -1.05 -9.30 0.24 0.31 2.44 -21.06 -11.86 -80.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7171 0.7412 0.8336 0.8468 0.8693 0.861 0.9787 -18.74%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.34 0.32 0.25 0.30 0.29 0.38 0.48 -
P/RPS 0.90 0.76 0.62 1.41 0.76 0.58 0.94 -2.85%
P/EPS -23.61 -2.55 78.13 73.17 8.84 -1.34 -3.00 296.15%
EY -4.24 -39.19 1.28 1.37 11.31 -74.67 -33.33 -74.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.22 0.27 0.25 0.33 0.36 -1.86%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 11/06/02 28/02/02 27/11/01 28/08/01 08/06/01 28/02/01 30/11/00 -
Price 0.28 0.29 0.34 0.34 0.27 0.37 0.40 -
P/RPS 0.74 0.69 0.84 1.60 0.71 0.56 0.78 -3.45%
P/EPS -19.44 -2.31 106.25 82.93 8.23 -1.30 -2.50 292.98%
EY -5.14 -43.24 0.94 1.21 12.15 -76.69 -40.00 -74.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.30 0.30 0.23 0.32 0.30 -2.23%

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