[SMI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 321.66%
YoY- 106.54%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 180,464 116,145 44,823 104,041 56,860 37,368 16,468 391.21%
PBT 10,609 6,825 2,245 3,547 1,952 1,820 502 660.15%
Tax -1,871 -1,736 -790 1,087 -853 -163 201 -
NP 8,738 5,089 1,455 4,634 1,099 1,657 703 434.12%
-
NP to SH 8,738 5,089 1,455 4,634 1,099 1,657 703 434.12%
-
Tax Rate 17.64% 25.44% 35.19% -30.65% 43.70% 8.96% -40.04% -
Total Cost 171,726 111,056 43,368 99,407 55,761 35,711 15,765 389.25%
-
Net Worth 143,041 155,472 0 133,867 145,501 145,568 145,286 -1.03%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 143,041 155,472 0 133,867 145,501 145,568 145,286 -1.03%
NOSH 155,480 155,472 155,363 155,659 154,788 154,859 156,222 -0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.84% 4.38% 3.25% 4.45% 1.93% 4.43% 4.27% -
ROE 6.11% 3.27% 0.00% 3.46% 0.76% 1.14% 0.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 116.07 74.70 28.85 66.84 36.73 24.13 10.54 392.82%
EPS 5.62 3.27 0.93 2.98 0.71 1.07 0.45 435.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 0.00 0.86 0.94 0.94 0.93 -0.71%
Adjusted Per Share Value based on latest NOSH - 155,836
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 85.96 55.32 21.35 49.56 27.08 17.80 7.84 391.38%
EPS 4.16 2.42 0.69 2.21 0.52 0.79 0.33 439.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6813 0.7406 0.00 0.6376 0.6931 0.6934 0.692 -1.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.33 0.32 0.37 0.29 0.25 0.19 0.22 -
P/RPS 0.28 0.43 1.28 0.43 0.68 0.79 2.09 -73.72%
P/EPS 5.87 9.78 39.51 9.74 35.21 17.76 48.89 -75.56%
EY 17.03 10.23 2.53 10.27 2.84 5.63 2.05 308.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.00 0.34 0.27 0.20 0.24 30.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 27/08/04 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 -
Price 0.31 0.29 0.32 0.31 0.26 0.25 0.17 -
P/RPS 0.27 0.39 1.11 0.46 0.71 1.04 1.61 -69.49%
P/EPS 5.52 8.86 34.17 10.41 36.62 23.36 37.78 -72.16%
EY 18.13 11.29 2.93 9.60 2.73 4.28 2.65 259.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.00 0.36 0.28 0.27 0.18 52.62%

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