[SMI] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 28.54%
YoY- -175.89%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,618 17,466 13,246 28,790 17,962 26,477 21,897 -27.16%
PBT -3,681 -7,855 -5,238 -1,748 -2,619 -2,779 -3,139 11.21%
Tax -25 30 -46 -121 -87 730 67 -
NP -3,706 -7,825 -5,284 -1,869 -2,706 -2,049 -3,072 13.33%
-
NP to SH -3,492 -7,767 -4,401 -1,785 -2,498 -1,741 -2,768 16.77%
-
Tax Rate - - - - - - - -
Total Cost 17,324 25,291 18,530 30,659 20,668 28,526 24,969 -21.64%
-
Net Worth 153,256 153,256 159,554 163,753 163,753 165,852 167,952 -5.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 153,256 153,256 159,554 163,753 163,753 165,852 167,952 -5.92%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -27.21% -44.80% -39.89% -6.49% -15.07% -7.74% -14.03% -
ROE -2.28% -5.07% -2.76% -1.09% -1.53% -1.05% -1.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.49 8.32 6.31 13.71 8.56 12.61 10.43 -27.13%
EPS -1.66 -3.70 -2.10 -0.85 -1.19 -0.83 -1.32 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.76 0.78 0.78 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.47 8.30 6.30 13.69 8.54 12.59 10.41 -27.19%
EPS -1.66 -3.69 -2.09 -0.85 -1.19 -0.83 -1.32 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.7286 0.7585 0.7785 0.7785 0.7885 0.7984 -5.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.165 0.18 0.18 0.19 0.18 0.18 0.19 -
P/RPS 2.54 2.16 2.85 1.39 2.10 1.43 1.82 24.90%
P/EPS -9.92 -4.87 -8.59 -22.35 -15.13 -21.71 -14.41 -22.05%
EY -10.08 -20.55 -11.65 -4.47 -6.61 -4.61 -6.94 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.24 0.24 0.23 0.23 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.195 0.19 0.175 0.16 0.195 0.15 0.17 -
P/RPS 3.01 2.28 2.77 1.17 2.28 1.19 1.63 50.57%
P/EPS -11.72 -5.14 -8.35 -18.82 -16.39 -18.09 -12.89 -6.15%
EY -8.53 -19.47 -11.98 -5.31 -6.10 -5.53 -7.76 6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.21 0.25 0.19 0.21 18.25%

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