[SMI] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 35.7%
YoY- 114.26%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,823 47,181 19,492 20,899 16,468 17,873 22,550 58.02%
PBT 2,245 1,595 133 1,317 502 -60,821 -2,562 -
Tax -790 1,940 -691 -363 201 818 -1,047 -17.10%
NP 1,455 3,535 -558 954 703 -60,003 -3,609 -
-
NP to SH 1,455 3,535 -558 954 703 -60,003 -3,609 -
-
Tax Rate 35.19% -121.63% 519.55% 27.56% -40.04% - - -
Total Cost 43,368 43,646 20,050 19,945 15,765 77,876 26,159 40.03%
-
Net Worth 0 134,019 145,699 147,009 145,286 146,248 141,559 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 0 134,019 145,699 147,009 145,286 146,248 141,559 -
NOSH 155,363 155,836 154,999 156,393 156,222 155,583 155,560 -0.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.25% 7.49% -2.86% 4.56% 4.27% -335.72% -16.00% -
ROE 0.00% 2.64% -0.38% 0.65% 0.48% -41.03% -2.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.85 30.28 12.58 13.36 10.54 11.49 14.50 58.12%
EPS 0.93 2.27 -0.36 0.61 0.45 -38.57 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.86 0.94 0.94 0.93 0.94 0.91 -
Adjusted Per Share Value based on latest NOSH - 156,393
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.35 22.47 9.28 9.95 7.84 8.51 10.74 58.03%
EPS 0.69 1.68 -0.27 0.45 0.33 -28.58 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6384 0.694 0.7002 0.692 0.6966 0.6743 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.37 0.29 0.25 0.19 0.22 0.27 0.22 -
P/RPS 1.28 0.96 1.99 1.42 2.09 2.35 1.52 -10.81%
P/EPS 39.51 12.78 -69.44 31.15 48.89 -0.70 -9.48 -
EY 2.53 7.82 -1.44 3.21 2.05 -142.84 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.34 0.27 0.20 0.24 0.29 0.24 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 19/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.32 0.31 0.26 0.25 0.17 0.20 0.20 -
P/RPS 1.11 1.02 2.07 1.87 1.61 1.74 1.38 -13.49%
P/EPS 34.17 13.67 -72.22 40.98 37.78 -0.52 -8.62 -
EY 2.93 7.32 -1.38 2.44 2.65 -192.83 -11.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.28 0.27 0.18 0.21 0.22 -

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