[SMI] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -44.11%
YoY- -42.31%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,665 29,056 37,994 41,547 55,009 50,529 62,577 -20.18%
PBT 6,848 2,403 -6,158 3,367 4,625 10,949 -2,126 -
Tax -2,521 -110 995 -1,262 -2,124 -3,145 -1,601 35.46%
NP 4,327 2,293 -5,163 2,105 2,501 7,804 -3,727 -
-
NP to SH 4,295 2,301 -5,018 2,105 3,766 7,804 -3,727 -
-
Tax Rate 36.81% 4.58% - 37.48% 45.92% 28.72% - -
Total Cost 40,338 26,763 43,157 39,442 52,508 42,725 66,304 -28.26%
-
Net Worth 167,488 162,713 160,000 156,230 152,942 149,194 139,762 12.86%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,488 162,713 160,000 156,230 152,942 149,194 139,762 12.86%
NOSH 165,830 164,357 160,000 164,453 164,454 163,949 155,291 4.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.69% 7.89% -13.59% 5.07% 4.55% 15.44% -5.96% -
ROE 2.56% 1.41% -3.14% 1.35% 2.46% 5.23% -2.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.93 17.68 23.75 25.26 33.45 30.82 40.30 -23.62%
EPS 2.59 1.40 -3.05 1.28 2.29 4.76 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.00 0.95 0.93 0.91 0.90 8.01%
Adjusted Per Share Value based on latest NOSH - 164,453
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.28 13.84 18.10 19.79 26.20 24.07 29.81 -20.17%
EPS 2.05 1.10 -2.39 1.00 1.79 3.72 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7978 0.775 0.7621 0.7442 0.7285 0.7107 0.6657 12.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.25 0.23 0.25 0.25 0.26 0.30 0.34 -
P/RPS 0.93 1.30 1.05 0.99 0.78 0.97 0.84 7.04%
P/EPS 9.65 16.43 -7.97 19.53 11.35 6.30 -14.17 -
EY 10.36 6.09 -12.55 5.12 8.81 15.87 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.25 0.26 0.28 0.33 0.38 -24.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 30/05/05 23/02/05 -
Price 0.25 0.25 0.26 0.23 0.28 0.22 0.34 -
P/RPS 0.93 1.41 1.09 0.91 0.84 0.71 0.84 7.04%
P/EPS 9.65 17.86 -8.29 17.97 12.23 4.62 -14.17 -
EY 10.36 5.60 -12.06 5.57 8.18 21.64 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.26 0.24 0.30 0.24 0.38 -24.41%

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