[SMI] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -444.77%
YoY- 93.28%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 49,206 47,904 49,814 46,630 52,306 55,320 51,099 -2.49%
PBT -4,060 -7,436 -1,127 -609 1,932 -4,068 1,137 -
Tax -636 -360 -589 -556 -1,102 -848 -228 98.53%
NP -4,696 -7,796 -1,716 -1,165 830 -4,916 909 -
-
NP to SH -4,696 -7,796 -1,716 -1,165 338 -4,916 -3,738 16.47%
-
Tax Rate - - - - 57.04% - 20.05% -
Total Cost 53,902 55,700 51,530 47,795 51,476 60,236 50,190 4.88%
-
Net Worth 140,659 142,759 144,858 151,156 153,256 153,256 151,156 -4.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 140,659 142,759 144,858 151,156 153,256 153,256 151,156 -4.69%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -9.54% -16.27% -3.44% -2.50% 1.59% -8.89% 1.78% -
ROE -3.34% -5.46% -1.18% -0.77% 0.22% -3.21% -2.47% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.44 22.82 23.73 22.21 24.91 26.35 24.34 -2.48%
EPS -2.24 -3.72 -0.82 -0.56 0.16 -2.36 -1.78 16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.69 0.72 0.73 0.73 0.72 -4.69%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 23.44 22.82 23.73 22.21 24.91 26.35 24.34 -2.48%
EPS -2.24 -3.72 -0.82 -0.56 0.16 -2.36 -1.78 16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.69 0.72 0.73 0.73 0.72 -4.69%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.245 0.27 0.20 0.185 0.21 0.195 0.17 -
P/RPS 1.05 1.18 0.84 0.83 0.84 0.74 0.70 31.13%
P/EPS -10.95 -7.27 -24.47 -33.33 130.44 -8.33 -9.55 9.57%
EY -9.13 -13.75 -4.09 -3.00 0.77 -12.01 -10.47 -8.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.29 0.26 0.29 0.27 0.24 33.55%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 24/02/22 24/11/21 28/09/21 31/05/21 23/03/21 -
Price 0.455 0.395 0.225 0.205 0.19 0.22 0.18 -
P/RPS 1.94 1.73 0.95 0.92 0.76 0.83 0.74 90.46%
P/EPS -20.34 -10.64 -27.53 -36.93 118.01 -9.40 -10.11 59.57%
EY -4.92 -9.40 -3.63 -2.71 0.85 -10.64 -9.89 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.33 0.28 0.26 0.30 0.25 95.21%

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