[SMI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 186.66%
YoY- -42.99%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 36,499 144,139 104,451 73,721 29,056 185,079 147,085 -60.54%
PBT 6,092 5,654 9,565 9,252 2,403 12,784 18,941 -53.08%
Tax -678 -2,656 -2,489 -2,632 -110 -5,833 -5,266 -74.53%
NP 5,414 2,998 7,076 6,620 2,293 6,951 13,675 -46.11%
-
NP to SH 5,396 2,942 7,029 6,596 2,301 8,927 13,675 -46.23%
-
Tax Rate 11.13% 46.98% 26.02% 28.45% 4.58% 45.63% 27.80% -
Total Cost 31,085 141,141 97,375 67,101 26,763 178,128 133,410 -62.16%
-
Net Worth 166,181 161,452 165,778 167,385 162,713 161,274 156,144 4.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 166,181 161,452 165,778 167,385 162,713 161,274 156,144 4.24%
NOSH 166,181 166,445 165,778 165,728 164,357 164,566 164,362 0.73%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.83% 2.08% 6.77% 8.98% 7.89% 3.76% 9.30% -
ROE 3.25% 1.82% 4.24% 3.94% 1.41% 5.54% 8.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.96 86.60 63.01 44.48 17.68 112.46 89.49 -60.83%
EPS 3.24 1.77 4.24 3.98 1.40 5.43 8.32 -46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 1.00 1.01 0.99 0.98 0.95 3.48%
Adjusted Per Share Value based on latest NOSH - 165,830
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.35 68.52 49.66 35.05 13.81 87.99 69.92 -60.54%
EPS 2.57 1.40 3.34 3.14 1.09 4.24 6.50 -46.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7675 0.7881 0.7958 0.7735 0.7667 0.7423 4.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.39 0.26 0.23 0.25 0.23 0.25 0.25 -
P/RPS 1.78 0.30 0.37 0.56 1.30 0.22 0.28 243.55%
P/EPS 12.01 14.71 5.42 6.28 16.43 4.61 3.00 152.33%
EY 8.33 6.80 18.43 15.92 6.09 21.70 33.28 -60.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.27 0.23 0.25 0.23 0.26 0.26 31.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 -
Price 0.36 0.38 0.28 0.25 0.25 0.26 0.23 -
P/RPS 1.64 0.44 0.44 0.56 1.41 0.23 0.26 241.77%
P/EPS 11.09 21.50 6.60 6.28 17.86 4.79 2.76 152.95%
EY 9.02 4.65 15.14 15.92 5.60 20.86 36.17 -60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.28 0.25 0.25 0.27 0.24 31.06%

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