[SMI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -136.14%
YoY- -132.31%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 30,780 109,517 76,564 45,241 20,652 172,277 105,049 -55.85%
PBT -1,111 -4,800 -4,685 -3,129 -1,231 247 -27,669 -88.25%
Tax -390 -2,254 -788 -333 -253 -5,970 6,013 -
NP -1,501 -7,054 -5,473 -3,462 -1,484 -5,723 -21,656 -83.09%
-
NP to SH -1,198 -5,679 -5,626 -3,561 -1,508 -6,282 -22,162 -85.67%
-
Tax Rate - - - - - 2,417.00% - -
Total Cost 32,281 116,571 82,037 48,703 22,136 178,000 126,705 -59.77%
-
Net Worth 170,051 169,741 170,039 171,765 173,838 176,456 163,696 2.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 170,051 169,741 170,039 171,765 173,838 176,456 163,696 2.56%
NOSH 209,940 209,557 209,925 209,470 209,444 210,066 209,867 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.88% -6.44% -7.15% -7.65% -7.19% -3.32% -20.62% -
ROE -0.70% -3.35% -3.31% -2.07% -0.87% -3.56% -13.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.66 52.26 36.47 21.60 9.86 82.01 50.05 -55.86%
EPS -0.57 -2.71 -2.68 -1.70 -0.72 -2.99 -10.56 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.82 0.83 0.84 0.78 2.54%
Adjusted Per Share Value based on latest NOSH - 209,591
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.66 52.17 36.47 21.55 9.84 82.06 50.04 -55.85%
EPS -0.57 -2.71 -2.68 -1.70 -0.72 -2.99 -10.56 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.8085 0.8099 0.8182 0.828 0.8405 0.7797 2.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.20 0.19 0.23 0.28 0.25 0.29 -
P/RPS 1.36 0.38 0.52 1.06 2.84 0.30 0.58 76.40%
P/EPS -35.05 -7.38 -7.09 -13.53 -38.89 -8.36 -2.75 444.79%
EY -2.85 -13.55 -14.11 -7.39 -2.57 -11.96 -36.41 -81.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.28 0.34 0.30 0.37 -22.98%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 27/02/12 24/11/11 25/08/11 27/05/11 28/02/11 25/11/10 -
Price 0.28 0.19 0.21 0.21 0.27 0.26 0.34 -
P/RPS 1.91 0.36 0.58 0.97 2.74 0.32 0.68 98.94%
P/EPS -49.07 -7.01 -7.84 -12.35 -37.50 -8.69 -3.22 513.64%
EY -2.04 -14.26 -12.76 -8.10 -2.67 -11.50 -31.06 -83.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.26 0.26 0.33 0.31 0.44 -14.13%

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