[SMI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -42.78%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 182,816 207,604 213,114 194,050 145,996 144,139 139,268 19.86%
PBT 3,684 14,455 18,822 16,054 24,368 5,654 12,753 -56.26%
Tax -3,028 -5,097 -5,242 -3,624 -2,712 -2,656 -3,318 -5.90%
NP 656 9,358 13,580 12,430 21,656 2,998 9,434 -83.06%
-
NP to SH 608 9,283 13,508 12,350 21,584 2,942 9,372 -83.82%
-
Tax Rate 82.19% 35.26% 27.85% 22.57% 11.13% 46.98% 26.02% -
Total Cost 182,160 198,246 199,534 181,620 124,340 141,141 129,833 25.30%
-
Net Worth 178,057 172,025 168,933 167,927 166,181 161,452 165,778 4.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 178,057 172,025 168,933 167,927 166,181 161,452 165,778 4.87%
NOSH 217,142 209,787 168,933 167,927 166,181 166,445 165,778 19.69%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.36% 4.51% 6.37% 6.41% 14.83% 2.08% 6.77% -
ROE 0.34% 5.40% 8.00% 7.35% 12.99% 1.82% 5.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.19 98.96 126.15 115.56 87.85 86.60 84.01 0.14%
EPS 0.28 4.42 8.00 7.36 12.96 1.77 5.65 -86.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 1.00 1.00 1.00 0.97 1.00 -12.38%
Adjusted Per Share Value based on latest NOSH - 169,322
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 87.08 98.89 101.51 92.43 69.54 68.66 66.34 19.86%
EPS 0.29 4.42 6.43 5.88 10.28 1.40 4.46 -83.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8481 0.8194 0.8047 0.7999 0.7916 0.769 0.7896 4.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.31 0.36 0.40 0.39 0.26 0.23 -
P/RPS 0.26 0.31 0.29 0.35 0.44 0.30 0.27 -2.48%
P/EPS 78.57 7.01 4.50 5.44 3.00 14.71 4.07 618.33%
EY 1.27 14.27 22.21 18.39 33.30 6.80 24.58 -86.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.36 0.40 0.39 0.27 0.23 11.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 -
Price 0.21 0.22 0.32 0.36 0.36 0.38 0.28 -
P/RPS 0.25 0.22 0.25 0.31 0.41 0.44 0.33 -16.88%
P/EPS 75.00 4.97 4.00 4.90 2.77 21.50 4.95 511.29%
EY 1.33 20.11 24.99 20.43 36.08 4.65 20.19 -83.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.32 0.36 0.36 0.39 0.28 -4.81%

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