[SMI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 78.77%
YoY- -39.79%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 64,648 46,376 30,251 13,618 77,406 59,941 46,694 24.14%
PBT -9,670 -8,613 -5,994 -3,681 -17,458 -9,603 -4,366 69.66%
Tax -336 -212 -55 -25 -225 -255 -209 37.11%
NP -10,006 -8,825 -6,049 -3,706 -17,683 -9,858 -4,575 68.25%
-
NP to SH -9,587 -8,481 -5,772 -3,492 -16,451 -8,683 -4,283 70.86%
-
Tax Rate - - - - - - - -
Total Cost 74,654 55,201 36,300 17,324 95,089 69,799 51,269 28.38%
-
Net Worth 146,957 151,146 153,256 153,256 153,256 159,554 163,753 -6.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 146,957 151,146 153,256 153,256 153,256 159,554 163,753 -6.94%
NOSH 209,940 209,925 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -15.48% -19.03% -20.00% -27.21% -22.84% -16.45% -9.80% -
ROE -6.52% -5.61% -3.77% -2.28% -10.73% -5.44% -2.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.79 22.09 14.41 6.49 36.87 28.55 22.24 24.14%
EPS -4.57 -4.04 -2.75 -1.66 -7.84 -4.14 -2.04 70.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.73 0.73 0.73 0.76 0.78 -6.94%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.79 22.09 14.41 6.49 36.87 28.55 22.24 24.14%
EPS -4.57 -4.04 -2.75 -1.66 -7.84 -4.14 -2.04 70.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.73 0.73 0.73 0.76 0.78 -6.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.15 0.22 0.20 0.165 0.18 0.18 0.19 -
P/RPS 0.49 1.00 1.39 2.54 0.49 0.63 0.85 -30.66%
P/EPS -3.28 -5.45 -7.27 -9.92 -2.30 -4.35 -9.31 -50.02%
EY -30.44 -18.36 -13.75 -10.08 -43.53 -22.98 -10.74 99.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.27 0.23 0.25 0.24 0.24 -8.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 29/08/14 23/05/14 26/02/14 26/11/13 27/08/13 -
Price 0.18 0.18 0.20 0.195 0.19 0.175 0.16 -
P/RPS 0.58 0.81 1.39 3.01 0.52 0.61 0.72 -13.38%
P/EPS -3.94 -4.46 -7.27 -11.72 -2.42 -4.23 -7.84 -36.71%
EY -25.37 -22.44 -13.75 -8.53 -41.24 -23.63 -12.75 58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.27 0.27 0.26 0.23 0.21 15.25%

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