[SMI] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -1562.59%
YoY- -201.7%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,492 20,899 16,468 17,873 22,550 12,297 14,511 21.71%
PBT 133 1,317 502 -60,821 -2,562 -8,601 -604 -
Tax -691 -363 201 818 -1,047 8,601 604 -
NP -558 954 703 -60,003 -3,609 0 0 -
-
NP to SH -558 954 703 -60,003 -3,609 -6,689 -553 0.60%
-
Tax Rate 519.55% 27.56% -40.04% - - - - -
Total Cost 20,050 19,945 15,765 77,876 26,159 12,297 14,511 24.02%
-
Net Worth 145,699 147,009 145,286 146,248 141,559 146,224 150,538 -2.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,699 147,009 145,286 146,248 141,559 146,224 150,538 -2.15%
NOSH 154,999 156,393 156,222 155,583 155,560 155,558 153,611 0.60%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.86% 4.56% 4.27% -335.72% -16.00% 0.00% 0.00% -
ROE -0.38% 0.65% 0.48% -41.03% -2.55% -4.57% -0.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.58 13.36 10.54 11.49 14.50 7.91 9.45 20.99%
EPS -0.36 0.61 0.45 -38.57 -2.32 -4.30 -0.36 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.93 0.94 0.91 0.94 0.98 -2.73%
Adjusted Per Share Value based on latest NOSH - 155,583
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.28 9.95 7.84 8.51 10.74 5.86 6.91 21.70%
EPS -0.27 0.45 0.33 -28.58 -1.72 -3.19 -0.26 2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.7002 0.692 0.6966 0.6743 0.6965 0.7171 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.25 0.19 0.22 0.27 0.22 0.28 0.34 -
P/RPS 1.99 1.42 2.09 2.35 1.52 3.54 3.60 -32.62%
P/EPS -69.44 31.15 48.89 -0.70 -9.48 -6.51 -94.44 -18.52%
EY -1.44 3.21 2.05 -142.84 -10.55 -15.36 -1.06 22.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.24 0.29 0.24 0.30 0.35 -15.87%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 -
Price 0.26 0.25 0.17 0.20 0.20 0.25 0.28 -
P/RPS 2.07 1.87 1.61 1.74 1.38 3.16 2.96 -21.19%
P/EPS -72.22 40.98 37.78 -0.52 -8.62 -5.81 -77.78 -4.81%
EY -1.38 2.44 2.65 -192.83 -11.60 -17.20 -1.29 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.18 0.21 0.22 0.27 0.29 -2.31%

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