[SMI] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -136.74%
YoY- -2252.07%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 47,627 33,411 14,787 102,674 59,792 35,137 16,574 101.99%
PBT 1,426 1,729 2,338 -43,367 -18,285 -8,827 -2,277 -
Tax -1,051 -1,084 -1,059 43,367 18,285 8,827 2,277 -
NP 375 645 1,279 0 0 0 0 -
-
NP to SH 375 645 1,279 -44,219 -18,678 -8,038 -2,281 -
-
Tax Rate 73.70% 62.70% 45.30% - - - - -
Total Cost 47,252 32,766 13,508 102,674 59,792 35,137 16,574 100.93%
-
Net Worth 175,000 177,768 182,491 180,762 205,458 211,770 215,686 -12.99%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 175,000 177,768 182,491 180,762 205,458 211,770 215,686 -12.99%
NOSH 156,250 157,317 155,975 155,829 155,650 154,576 155,170 0.46%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.79% 1.93% 8.65% 0.00% 0.00% 0.00% 0.00% -
ROE 0.21% 0.36% 0.70% -24.46% -9.09% -3.80% -1.06% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 30.48 21.24 9.48 65.89 38.41 22.73 10.68 101.07%
EPS 0.24 0.41 0.82 -28.42 -12.00 -5.20 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.17 1.16 1.32 1.37 1.39 -13.39%
Adjusted Per Share Value based on latest NOSH - 155,962
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 22.69 15.91 7.04 48.91 28.48 16.74 7.89 102.09%
EPS 0.18 0.31 0.61 -21.06 -8.90 -3.83 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8336 0.8468 0.8693 0.861 0.9787 1.0087 1.0274 -12.99%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.25 0.30 0.29 0.38 0.48 0.61 0.87 -
P/RPS 0.82 1.41 3.06 0.58 1.25 2.68 8.15 -78.33%
P/EPS 104.17 73.17 35.37 -1.34 -4.00 -11.73 -59.18 -
EY 0.96 1.37 2.83 -74.67 -25.00 -8.52 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.25 0.33 0.36 0.45 0.63 -50.37%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 08/06/01 28/02/01 30/11/00 30/08/00 01/06/00 -
Price 0.34 0.34 0.27 0.37 0.40 0.56 0.69 -
P/RPS 1.12 1.60 2.85 0.56 1.04 2.46 6.46 -68.87%
P/EPS 141.67 82.93 32.93 -1.30 -3.33 -10.77 -46.94 -
EY 0.71 1.21 3.04 -76.69 -30.00 -9.29 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.23 0.32 0.30 0.41 0.50 -28.84%

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