[SMI] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.74%
YoY- -141.37%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 102,085 90,482 82,608 172,277 140,065 143,502 174,212 -29.95%
PBT -6,246 -6,258 -4,924 247 -36,892 26,888 11,500 -
Tax -1,050 -666 -1,012 -5,970 8,017 -3,876 -4,488 -61.99%
NP -7,297 -6,924 -5,936 -5,723 -28,874 23,012 7,012 -
-
NP to SH -7,501 -7,122 -6,032 -6,282 -29,549 22,042 6,944 -
-
Tax Rate - - - 2,417.00% - 14.42% 39.03% -
Total Cost 109,382 97,406 88,544 178,000 168,939 120,490 167,200 -24.62%
-
Net Worth 170,039 171,765 173,838 176,456 163,696 197,328 188,240 -6.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 170,039 171,765 173,838 176,456 163,696 197,328 188,240 -6.54%
NOSH 209,925 209,470 209,444 210,066 209,867 209,923 209,156 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -7.15% -7.65% -7.19% -3.32% -20.62% 16.04% 4.02% -
ROE -4.41% -4.15% -3.47% -3.56% -18.05% 11.17% 3.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.63 43.20 39.44 82.01 66.74 68.36 83.29 -30.12%
EPS -3.57 -3.40 -2.88 -2.99 -14.08 10.50 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.83 0.84 0.78 0.94 0.90 -6.77%
Adjusted Per Share Value based on latest NOSH - 210,066
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.63 43.10 39.35 82.06 66.72 68.35 82.98 -29.94%
EPS -3.57 -3.39 -2.87 -2.99 -14.08 10.50 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.8182 0.828 0.8405 0.7797 0.9399 0.8966 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.23 0.28 0.25 0.29 0.21 0.22 -
P/RPS 0.39 0.53 0.71 0.30 0.43 0.31 0.26 31.00%
P/EPS -5.32 -6.76 -9.72 -8.36 -2.06 2.00 6.63 -
EY -18.81 -14.78 -10.29 -11.96 -48.55 50.00 15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.34 0.30 0.37 0.22 0.24 -2.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 28/02/11 25/11/10 26/08/10 26/05/10 -
Price 0.21 0.21 0.27 0.26 0.34 0.22 0.19 -
P/RPS 0.43 0.49 0.68 0.32 0.51 0.32 0.23 51.70%
P/EPS -5.88 -6.18 -9.38 -8.69 -2.41 2.10 5.72 -
EY -17.02 -16.19 -10.67 -11.50 -41.41 47.73 17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.33 0.31 0.44 0.23 0.21 15.28%

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