[SMI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 24.29%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,192 121,494 123,120 109,517 102,085 90,482 82,608 21.11%
PBT -6,572 -3,580 -4,444 -4,800 -6,246 -6,258 -4,924 21.15%
Tax -1,076 -1,750 -1,560 -2,254 -1,050 -666 -1,012 4.16%
NP -7,648 -5,330 -6,004 -7,054 -7,297 -6,924 -5,936 18.35%
-
NP to SH -6,150 -3,690 -4,792 -5,679 -7,501 -7,122 -6,032 1.29%
-
Tax Rate - - - - - - - -
Total Cost 117,840 126,824 129,124 116,571 109,382 97,406 88,544 20.92%
-
Net Worth 167,952 170,051 170,051 169,741 170,039 171,765 173,838 -2.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,952 170,051 170,051 169,741 170,039 171,765 173,838 -2.26%
NOSH 209,940 209,940 209,940 209,557 209,925 209,470 209,444 0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.94% -4.39% -4.88% -6.44% -7.15% -7.65% -7.19% -
ROE -3.66% -2.17% -2.82% -3.35% -4.41% -4.15% -3.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.49 57.87 58.65 52.26 48.63 43.20 39.44 20.92%
EPS -2.93 -1.76 -2.28 -2.71 -3.57 -3.40 -2.88 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.81 0.81 0.81 0.82 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.49 57.87 58.65 52.17 48.63 43.10 39.35 21.11%
EPS -2.93 -1.76 -2.28 -2.71 -3.57 -3.39 -2.87 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.81 0.8085 0.8099 0.8182 0.828 -2.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.22 0.20 0.20 0.19 0.23 0.28 -
P/RPS 0.36 0.38 0.34 0.38 0.39 0.53 0.71 -36.33%
P/EPS -6.49 -12.52 -8.76 -7.38 -5.32 -6.76 -9.72 -23.55%
EY -15.42 -7.99 -11.41 -13.55 -18.81 -14.78 -10.29 30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.25 0.23 0.28 0.34 -20.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 24/05/12 27/02/12 24/11/11 25/08/11 27/05/11 -
Price 0.17 0.20 0.28 0.19 0.21 0.21 0.27 -
P/RPS 0.32 0.35 0.48 0.36 0.43 0.49 0.68 -39.41%
P/EPS -5.80 -11.38 -12.27 -7.01 -5.88 -6.18 -9.38 -27.35%
EY -17.23 -8.79 -8.15 -14.26 -17.02 -16.19 -10.67 37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.35 0.23 0.26 0.26 0.33 -25.95%

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