[SMI] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1061.65%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,811 60,526 36,499 39,688 30,730 44,665 29,056 67.10%
PBT 6,089 1,936 6,092 -3,911 315 6,848 2,403 85.75%
Tax -2,119 -1,134 -678 -167 142 -2,521 -110 617.31%
NP 3,970 802 5,414 -4,078 457 4,327 2,293 44.13%
-
NP to SH 3,956 781 5,396 -4,087 425 4,295 2,301 43.46%
-
Tax Rate 34.80% 58.57% 11.13% - -45.08% 36.81% 4.58% -
Total Cost 58,841 59,724 31,085 43,766 30,273 40,338 26,763 69.00%
-
Net Worth 168,811 169,322 166,181 161,290 163,461 167,488 162,713 2.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 168,811 169,322 166,181 161,290 163,461 167,488 162,713 2.48%
NOSH 168,811 169,322 166,181 166,279 163,461 165,830 164,357 1.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.32% 1.33% 14.83% -10.28% 1.49% 9.69% 7.89% -
ROE 2.34% 0.46% 3.25% -2.53% 0.26% 2.56% 1.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 37.21 35.75 21.96 23.87 18.80 26.93 17.68 64.15%
EPS 2.34 0.46 3.24 -2.46 0.26 2.59 1.40 40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 0.97 1.00 1.01 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 166,279
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.86 28.77 17.35 18.87 14.61 21.23 13.81 67.13%
EPS 1.88 0.37 2.57 -1.94 0.20 2.04 1.09 43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.805 0.79 0.7668 0.7771 0.7962 0.7735 2.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.36 0.40 0.39 0.26 0.23 0.25 0.23 -
P/RPS 0.97 1.12 1.78 1.09 1.22 0.93 1.30 -17.71%
P/EPS 15.36 86.72 12.01 -10.58 88.46 9.65 16.43 -4.38%
EY 6.51 1.15 8.33 -9.45 1.13 10.36 6.09 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.39 0.27 0.23 0.25 0.23 34.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 29/05/07 27/02/07 28/11/06 25/08/06 31/05/06 -
Price 0.32 0.36 0.36 0.38 0.28 0.25 0.25 -
P/RPS 0.86 1.01 1.64 1.59 1.49 0.93 1.41 -28.05%
P/EPS 13.66 78.05 11.09 -15.46 107.69 9.65 17.86 -16.35%
EY 7.32 1.28 9.02 -6.47 0.93 10.36 5.60 19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.39 0.28 0.25 0.25 17.87%

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