[SMI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -39.31%
YoY- -274.26%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 67,053 58,998 48,741 35,678 24,603 11,976 49,814 21.97%
PBT -8,670 -6,168 -4,382 -2,852 -2,030 -1,859 -1,127 291.15%
Tax -723 -711 -652 -419 -318 -90 -589 14.68%
NP -9,393 -6,879 -5,034 -3,271 -2,348 -1,949 -1,716 211.56%
-
NP to SH -9,393 -6,879 -5,034 -3,271 -2,348 -1,949 -1,716 211.56%
-
Tax Rate - - - - - - - -
Total Cost 76,446 65,877 53,775 38,949 26,951 13,925 51,530 30.16%
-
Net Worth 134,361 136,460 140,659 140,659 140,659 142,759 144,858 -4.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,361 136,460 140,659 140,659 140,659 142,759 144,858 -4.90%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -14.01% -11.66% -10.33% -9.17% -9.54% -16.27% -3.44% -
ROE -6.99% -5.04% -3.58% -2.33% -1.67% -1.37% -1.18% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.94 28.10 23.22 16.99 11.72 5.70 23.73 21.97%
EPS -4.47 -3.28 -2.40 -1.56 -1.12 -0.93 -0.82 210.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.67 0.67 0.67 0.68 0.69 -4.90%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.88 28.05 23.17 16.96 11.70 5.69 23.68 21.99%
EPS -4.47 -3.27 -2.39 -1.56 -1.12 -0.93 -0.82 210.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6388 0.6487 0.6687 0.6687 0.6687 0.6787 0.6887 -4.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.725 0.52 0.61 0.21 0.245 0.27 0.20 -
P/RPS 2.27 1.85 2.63 1.24 2.09 4.73 0.84 94.36%
P/EPS -16.20 -15.87 -25.44 -13.48 -21.91 -29.08 -24.47 -24.09%
EY -6.17 -6.30 -3.93 -7.42 -4.56 -3.44 -4.09 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.80 0.91 0.31 0.37 0.40 0.29 148.23%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 24/02/23 24/11/22 25/08/22 30/05/22 24/02/22 -
Price 0.68 0.67 0.90 0.37 0.455 0.395 0.225 -
P/RPS 2.13 2.38 3.88 2.18 3.88 6.92 0.95 71.55%
P/EPS -15.20 -20.45 -37.53 -23.75 -40.68 -42.55 -27.53 -32.77%
EY -6.58 -4.89 -2.66 -4.21 -2.46 -2.35 -3.63 48.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.34 0.55 0.68 0.58 0.33 118.16%

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