[SMI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.27%
YoY- -132.14%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,472 77,406 79,921 93,388 71,848 109,121 110,192 -37.50%
PBT -14,724 -17,458 -12,804 -8,732 -10,476 -7,709 -6,572 71.30%
Tax -100 -225 -340 -418 -348 -77 -1,076 -79.51%
NP -14,824 -17,683 -13,144 -9,150 -10,824 -7,786 -7,648 55.52%
-
NP to SH -13,968 -16,451 -11,577 -8,566 -9,992 -6,356 -6,150 72.87%
-
Tax Rate - - - - - - - -
Total Cost 69,296 95,089 93,065 102,538 82,672 116,907 117,840 -29.83%
-
Net Worth 153,256 153,256 159,554 163,753 163,753 165,852 167,952 -5.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 153,256 153,256 159,554 163,753 163,753 165,852 167,952 -5.92%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -27.21% -22.84% -16.45% -9.80% -15.07% -7.14% -6.94% -
ROE -9.11% -10.73% -7.26% -5.23% -6.10% -3.83% -3.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.95 36.87 38.07 44.48 34.22 51.98 52.49 -37.50%
EPS -6.64 -7.84 -5.52 -4.08 -4.76 -3.03 -2.93 72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.76 0.78 0.78 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.95 36.87 38.07 44.48 34.22 51.98 52.49 -37.50%
EPS -6.64 -7.84 -5.52 -4.08 -4.76 -3.03 -2.93 72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.76 0.78 0.78 0.79 0.80 -5.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.165 0.18 0.18 0.19 0.18 0.18 0.19 -
P/RPS 0.64 0.49 0.47 0.43 0.53 0.35 0.36 46.80%
P/EPS -2.48 -2.30 -3.26 -4.66 -3.78 -5.95 -6.49 -47.37%
EY -40.32 -43.53 -30.64 -21.47 -26.44 -16.82 -15.42 89.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.24 0.24 0.23 0.23 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.195 0.19 0.175 0.16 0.195 0.15 0.17 -
P/RPS 0.75 0.52 0.46 0.36 0.57 0.29 0.32 76.53%
P/EPS -2.93 -2.42 -3.17 -3.92 -4.10 -4.95 -5.80 -36.59%
EY -34.12 -41.24 -31.51 -25.50 -24.41 -20.18 -17.23 57.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.21 0.25 0.19 0.21 18.25%

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