[SMI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1209.22%
YoY- -1222.48%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 16,468 67,232 49,359 26,808 14,511 65,302 47,627 -50.76%
PBT 502 -72,587 -11,766 -9,204 -604 -19,030 1,426 -50.17%
Tax 201 1,735 916 9,204 604 19,030 -1,051 -
NP 703 -70,852 -10,850 0 0 0 375 52.09%
-
NP to SH 703 -70,852 -10,850 -7,240 -553 -19,514 375 52.09%
-
Tax Rate -40.04% - - - - - 73.70% -
Total Cost 15,765 138,084 60,209 26,808 14,511 65,302 47,252 -51.92%
-
Net Worth 145,286 143,144 141,657 146,356 150,538 155,614 175,000 -11.67%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 145,286 143,144 141,657 146,356 150,538 155,614 175,000 -11.67%
NOSH 156,222 155,592 155,667 155,698 153,611 155,614 156,250 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.27% -105.38% -21.98% 0.00% 0.00% 0.00% 0.79% -
ROE 0.48% -49.50% -7.66% -4.95% -0.37% -12.54% 0.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.54 43.21 31.71 17.22 9.45 41.96 30.48 -50.76%
EPS 0.45 -45.54 -6.97 -4.65 -0.36 -12.54 0.24 52.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.94 0.98 1.00 1.12 -11.66%
Adjusted Per Share Value based on latest NOSH - 155,558
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.84 32.02 23.51 12.77 6.91 31.11 22.69 -50.79%
EPS 0.33 -33.75 -5.17 -3.45 -0.26 -9.30 0.18 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.692 0.6818 0.6748 0.6971 0.7171 0.7412 0.8336 -11.68%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.22 0.27 0.22 0.28 0.34 0.32 0.25 -
P/RPS 2.09 0.62 0.69 1.63 3.60 0.76 0.82 86.69%
P/EPS 48.89 -0.59 -3.16 -6.02 -94.44 -2.55 104.17 -39.63%
EY 2.05 -168.66 -31.68 -16.61 -1.06 -39.19 0.96 65.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.24 0.30 0.35 0.32 0.22 5.97%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 -
Price 0.17 0.20 0.20 0.25 0.28 0.29 0.34 -
P/RPS 1.61 0.46 0.63 1.45 2.96 0.69 1.12 27.39%
P/EPS 37.78 -0.44 -2.87 -5.38 -77.78 -2.31 141.67 -58.60%
EY 2.65 -227.68 -34.85 -18.60 -1.29 -43.24 0.71 140.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.22 0.22 0.27 0.29 0.29 0.30 -28.88%

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