[SMI] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -7265.93%
YoY- 22.13%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 22,550 12,297 14,511 17,675 14,216 18,624 14,787 32.45%
PBT -2,562 -8,601 -604 -20,454 -304 -609 2,338 -
Tax -1,047 8,601 604 20,454 304 609 -1,059 -0.75%
NP -3,609 0 0 0 0 0 1,279 -
-
NP to SH -3,609 -6,689 -553 -19,888 -270 -634 1,279 -
-
Tax Rate - - - - - - 45.30% -
Total Cost 26,159 12,297 14,511 17,675 14,216 18,624 13,508 55.30%
-
Net Worth 141,559 146,224 150,538 155,618 177,882 174,736 182,491 -15.56%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 141,559 146,224 150,538 155,618 177,882 174,736 182,491 -15.56%
NOSH 155,560 155,558 153,611 155,618 158,823 154,634 155,975 -0.17%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -16.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.65% -
ROE -2.55% -4.57% -0.37% -12.78% -0.15% -0.36% 0.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.50 7.91 9.45 11.36 8.95 12.04 9.48 32.71%
EPS -2.32 -4.30 -0.36 -12.78 -0.17 -0.41 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.94 0.98 1.00 1.12 1.13 1.17 -15.41%
Adjusted Per Share Value based on latest NOSH - 155,618
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.74 5.86 6.91 8.42 6.77 8.87 7.04 32.48%
EPS -1.72 -3.19 -0.26 -9.47 -0.13 -0.30 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.6965 0.7171 0.7413 0.8473 0.8323 0.8693 -15.56%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.22 0.28 0.34 0.32 0.25 0.30 0.29 -
P/RPS 1.52 3.54 3.60 2.82 2.79 2.49 3.06 -37.25%
P/EPS -9.48 -6.51 -94.44 -2.50 -147.06 -73.17 35.37 -
EY -10.55 -15.36 -1.06 -39.94 -0.68 -1.37 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.35 0.32 0.22 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 08/06/01 -
Price 0.20 0.25 0.28 0.29 0.34 0.34 0.27 -
P/RPS 1.38 3.16 2.96 2.55 3.80 2.82 2.85 -38.31%
P/EPS -8.62 -5.81 -77.78 -2.27 -200.00 -82.93 32.93 -
EY -11.60 -17.20 -1.29 -44.07 -0.50 -1.21 3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.29 0.29 0.30 0.30 0.23 -2.91%

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