[SMI] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1109.58%
YoY- -955.05%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 16,468 17,873 22,550 12,297 14,511 17,675 14,216 10.30%
PBT 502 -60,821 -2,562 -8,601 -604 -20,454 -304 -
Tax 201 818 -1,047 8,601 604 20,454 304 -24.12%
NP 703 -60,003 -3,609 0 0 0 0 -
-
NP to SH 703 -60,003 -3,609 -6,689 -553 -19,888 -270 -
-
Tax Rate -40.04% - - - - - - -
Total Cost 15,765 77,876 26,159 12,297 14,511 17,675 14,216 7.14%
-
Net Worth 145,286 146,248 141,559 146,224 150,538 155,618 177,882 -12.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 145,286 146,248 141,559 146,224 150,538 155,618 177,882 -12.63%
NOSH 156,222 155,583 155,560 155,558 153,611 155,618 158,823 -1.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.27% -335.72% -16.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.48% -41.03% -2.55% -4.57% -0.37% -12.78% -0.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.54 11.49 14.50 7.91 9.45 11.36 8.95 11.52%
EPS 0.45 -38.57 -2.32 -4.30 -0.36 -12.78 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.91 0.94 0.98 1.00 1.12 -11.66%
Adjusted Per Share Value based on latest NOSH - 155,558
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.83 8.50 10.72 5.85 6.90 8.40 6.76 10.30%
EPS 0.33 -28.53 -1.72 -3.18 -0.26 -9.45 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6907 0.6953 0.673 0.6952 0.7157 0.7398 0.8457 -12.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.22 0.27 0.22 0.28 0.34 0.32 0.25 -
P/RPS 2.09 2.35 1.52 3.54 3.60 2.82 2.79 -17.53%
P/EPS 48.89 -0.70 -9.48 -6.51 -94.44 -2.50 -147.06 -
EY 2.05 -142.84 -10.55 -15.36 -1.06 -39.94 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.24 0.30 0.35 0.32 0.22 5.97%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 -
Price 0.17 0.20 0.20 0.25 0.28 0.29 0.34 -
P/RPS 1.61 1.74 1.38 3.16 2.96 2.55 3.80 -43.61%
P/EPS 37.78 -0.52 -8.62 -5.81 -77.78 -2.27 -200.00 -
EY 2.65 -192.83 -11.60 -17.20 -1.29 -44.07 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.22 0.27 0.29 0.29 0.30 -28.88%

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