[SMI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -102.73%
YoY- -88.23%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,251 13,618 77,406 59,941 46,694 17,962 109,121 -57.58%
PBT -5,994 -3,681 -17,458 -9,603 -4,366 -2,619 -7,709 -15.48%
Tax -55 -25 -225 -255 -209 -87 -77 -20.14%
NP -6,049 -3,706 -17,683 -9,858 -4,575 -2,706 -7,786 -15.52%
-
NP to SH -5,772 -3,492 -16,451 -8,683 -4,283 -2,498 -6,356 -6.23%
-
Tax Rate - - - - - - - -
Total Cost 36,300 17,324 95,089 69,799 51,269 20,668 116,907 -54.24%
-
Net Worth 153,256 153,256 153,256 159,554 163,753 163,753 165,852 -5.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,256 153,256 153,256 159,554 163,753 163,753 165,852 -5.14%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -20.00% -27.21% -22.84% -16.45% -9.80% -15.07% -7.14% -
ROE -3.77% -2.28% -10.73% -5.44% -2.62% -1.53% -3.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.41 6.49 36.87 28.55 22.24 8.56 51.98 -57.58%
EPS -2.75 -1.66 -7.84 -4.14 -2.04 -1.19 -3.03 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.73 0.76 0.78 0.78 0.79 -5.14%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.38 6.47 36.80 28.50 22.20 8.54 51.88 -57.58%
EPS -2.74 -1.66 -7.82 -4.13 -2.04 -1.19 -3.02 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.7286 0.7286 0.7585 0.7785 0.7785 0.7885 -5.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.165 0.18 0.18 0.19 0.18 0.18 -
P/RPS 1.39 2.54 0.49 0.63 0.85 2.10 0.35 151.41%
P/EPS -7.27 -9.92 -2.30 -4.35 -9.31 -15.13 -5.95 14.33%
EY -13.75 -10.08 -43.53 -22.98 -10.74 -6.61 -16.82 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.25 0.24 0.24 0.23 0.23 11.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 -
Price 0.20 0.195 0.19 0.175 0.16 0.195 0.15 -
P/RPS 1.39 3.01 0.52 0.61 0.72 2.28 0.29 185.09%
P/EPS -7.27 -11.72 -2.42 -4.23 -7.84 -16.39 -4.95 29.29%
EY -13.75 -8.53 -41.24 -23.63 -12.75 -6.10 -20.18 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.23 0.21 0.25 0.19 26.47%

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