[SMI] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 46.05%
YoY- -1236.67%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 20,899 16,468 17,873 22,550 12,297 14,511 17,675 11.85%
PBT 1,317 502 -60,821 -2,562 -8,601 -604 -20,454 -
Tax -363 201 818 -1,047 8,601 604 20,454 -
NP 954 703 -60,003 -3,609 0 0 0 -
-
NP to SH 954 703 -60,003 -3,609 -6,689 -553 -19,888 -
-
Tax Rate 27.56% -40.04% - - - - - -
Total Cost 19,945 15,765 77,876 26,159 12,297 14,511 17,675 8.41%
-
Net Worth 147,009 145,286 146,248 141,559 146,224 150,538 155,618 -3.73%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 147,009 145,286 146,248 141,559 146,224 150,538 155,618 -3.73%
NOSH 156,393 156,222 155,583 155,560 155,558 153,611 155,618 0.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.56% 4.27% -335.72% -16.00% 0.00% 0.00% 0.00% -
ROE 0.65% 0.48% -41.03% -2.55% -4.57% -0.37% -12.78% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.36 10.54 11.49 14.50 7.91 9.45 11.36 11.45%
EPS 0.61 0.45 -38.57 -2.32 -4.30 -0.36 -12.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.94 0.91 0.94 0.98 1.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 155,560
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.94 7.83 8.50 10.72 5.85 6.90 8.40 11.91%
EPS 0.45 0.33 -28.53 -1.72 -3.18 -0.26 -9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6989 0.6907 0.6953 0.673 0.6952 0.7157 0.7398 -3.73%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.19 0.22 0.27 0.22 0.28 0.34 0.32 -
P/RPS 1.42 2.09 2.35 1.52 3.54 3.60 2.82 -36.78%
P/EPS 31.15 48.89 -0.70 -9.48 -6.51 -94.44 -2.50 -
EY 3.21 2.05 -142.84 -10.55 -15.36 -1.06 -39.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.29 0.24 0.30 0.35 0.32 -26.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 -
Price 0.25 0.17 0.20 0.20 0.25 0.28 0.29 -
P/RPS 1.87 1.61 1.74 1.38 3.16 2.96 2.55 -18.72%
P/EPS 40.98 37.78 -0.52 -8.62 -5.81 -77.78 -2.27 -
EY 2.44 2.65 -192.83 -11.60 -17.20 -1.29 -44.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.21 0.22 0.27 0.29 0.29 -4.66%

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