[SMI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -35.15%
YoY- -88.23%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 60,502 54,472 77,406 79,921 93,388 71,848 109,121 -32.58%
PBT -11,988 -14,724 -17,458 -12,804 -8,732 -10,476 -7,709 34.33%
Tax -110 -100 -225 -340 -418 -348 -77 26.92%
NP -12,098 -14,824 -17,683 -13,144 -9,150 -10,824 -7,786 34.26%
-
NP to SH -11,544 -13,968 -16,451 -11,577 -8,566 -9,992 -6,356 49.02%
-
Tax Rate - - - - - - - -
Total Cost 72,600 69,296 95,089 93,065 102,538 82,672 116,907 -27.27%
-
Net Worth 153,256 153,256 153,256 159,554 163,753 163,753 165,852 -5.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,256 153,256 153,256 159,554 163,753 163,753 165,852 -5.14%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -20.00% -27.21% -22.84% -16.45% -9.80% -15.07% -7.14% -
ROE -7.53% -9.11% -10.73% -7.26% -5.23% -6.10% -3.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.82 25.95 36.87 38.07 44.48 34.22 51.98 -32.58%
EPS -5.50 -6.64 -7.84 -5.52 -4.08 -4.76 -3.03 48.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.76 0.78 0.78 0.79 -5.14%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.76 25.90 36.80 37.99 44.40 34.16 51.88 -32.59%
EPS -5.49 -6.64 -7.82 -5.50 -4.07 -4.75 -3.02 49.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.7286 0.7286 0.7585 0.7785 0.7785 0.7885 -5.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.165 0.18 0.18 0.19 0.18 0.18 -
P/RPS 0.69 0.64 0.49 0.47 0.43 0.53 0.35 57.42%
P/EPS -3.64 -2.48 -2.30 -3.26 -4.66 -3.78 -5.95 -28.00%
EY -27.49 -40.32 -43.53 -30.64 -21.47 -26.44 -16.82 38.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.25 0.24 0.24 0.23 0.23 11.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 -
Price 0.20 0.195 0.19 0.175 0.16 0.195 0.15 -
P/RPS 0.69 0.75 0.52 0.46 0.36 0.57 0.29 78.50%
P/EPS -3.64 -2.93 -2.42 -3.17 -3.92 -4.10 -4.95 -18.57%
EY -27.49 -34.12 -41.24 -31.51 -25.50 -24.41 -20.18 22.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.23 0.21 0.25 0.19 26.47%

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