[SMI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -301.09%
YoY- -284.3%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,241 20,652 172,277 105,049 71,751 43,553 127,108 -49.87%
PBT -3,129 -1,231 247 -27,669 13,444 2,875 19,119 -
Tax -333 -253 -5,970 6,013 -1,938 -1,122 -4,274 -81.84%
NP -3,462 -1,484 -5,723 -21,656 11,506 1,753 14,845 -
-
NP to SH -3,561 -1,508 -6,282 -22,162 11,021 1,736 15,184 -
-
Tax Rate - - 2,417.00% - 14.42% 39.03% 22.35% -
Total Cost 48,703 22,136 178,000 126,705 60,245 41,800 112,263 -42.77%
-
Net Worth 171,765 173,838 176,456 163,696 197,328 188,240 189,012 -6.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 171,765 173,838 176,456 163,696 197,328 188,240 189,012 -6.19%
NOSH 209,470 209,444 210,066 209,867 209,923 209,156 210,013 -0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.65% -7.19% -3.32% -20.62% 16.04% 4.02% 11.68% -
ROE -2.07% -0.87% -3.56% -13.54% 5.59% 0.92% 8.03% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.60 9.86 82.01 50.05 34.18 20.82 60.52 -49.77%
EPS -1.70 -0.72 -2.99 -10.56 5.25 0.83 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.84 0.78 0.94 0.90 0.90 -6.03%
Adjusted Per Share Value based on latest NOSH - 209,892
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.51 9.82 81.90 49.94 34.11 20.71 60.43 -49.86%
EPS -1.69 -0.72 -2.99 -10.54 5.24 0.83 7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 0.8264 0.8389 0.7782 0.9381 0.8949 0.8986 -6.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.28 0.25 0.29 0.21 0.22 0.21 -
P/RPS 1.06 2.84 0.30 0.58 0.61 1.06 0.35 109.75%
P/EPS -13.53 -38.89 -8.36 -2.75 4.00 26.51 2.90 -
EY -7.39 -2.57 -11.96 -36.41 25.00 3.77 34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.30 0.37 0.22 0.24 0.23 14.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 25/11/10 26/08/10 26/05/10 23/02/10 -
Price 0.21 0.27 0.26 0.34 0.22 0.19 0.21 -
P/RPS 0.97 2.74 0.32 0.68 0.64 0.91 0.35 97.67%
P/EPS -12.35 -37.50 -8.69 -3.22 4.19 22.89 2.90 -
EY -8.10 -2.67 -11.50 -31.06 23.86 4.37 34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.31 0.44 0.23 0.21 0.23 8.54%

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