[SMI] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -94.01%
YoY- -95.83%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 35,196 27,442 30,993 37,649 61,852 45,704 47,768 -18.43%
PBT 6,898 827 151 1,670 4,900 921 338 648.17%
Tax -885 -387 692 -1,545 -2,118 -757 -1,165 -16.75%
NP 6,013 440 843 125 2,782 164 -827 -
-
NP to SH 5,974 407 1,332 165 2,755 152 -848 -
-
Tax Rate 12.83% 46.80% -458.28% 92.51% 43.22% 82.19% 344.67% -
Total Cost 29,183 27,002 30,150 37,524 59,070 45,540 48,595 -28.84%
-
Net Worth 180,268 177,794 174,695 173,249 176,656 178,057 170,605 3.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 180,268 177,794 174,695 173,249 176,656 178,057 170,605 3.74%
NOSH 209,614 214,210 210,476 206,250 210,305 217,142 208,055 0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.08% 1.60% 2.72% 0.33% 4.50% 0.36% -1.73% -
ROE 3.31% 0.23% 0.76% 0.10% 1.56% 0.09% -0.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.79 12.81 14.73 18.25 29.41 21.05 22.96 -18.84%
EPS 2.85 0.19 0.63 0.08 1.31 0.07 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.83 0.84 0.84 0.82 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 206,250
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.73 13.05 14.73 17.90 29.40 21.73 22.71 -18.44%
EPS 2.84 0.19 0.63 0.08 1.31 0.07 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.857 0.8452 0.8305 0.8236 0.8398 0.8465 0.8111 3.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.12 0.10 0.17 0.19 0.22 0.31 -
P/RPS 1.13 0.94 0.68 0.93 0.65 1.05 1.35 -11.19%
P/EPS 6.67 63.16 15.80 212.50 14.50 314.29 -76.06 -
EY 15.00 1.58 6.33 0.47 6.89 0.32 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.12 0.20 0.23 0.27 0.38 -30.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 0.19 0.17 0.12 0.11 0.20 0.21 0.22 -
P/RPS 1.13 1.33 0.81 0.60 0.68 1.00 0.96 11.49%
P/EPS 6.67 89.47 18.96 137.50 15.27 300.00 -53.98 -
EY 15.00 1.12 5.27 0.73 6.55 0.33 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.14 0.13 0.24 0.26 0.27 -12.77%

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