[SMI] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 1368.81%
YoY- 415.48%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 8,821 12,322 13,830 15,334 16,686 6,778 12,302 -19.87%
PBT -872 1,631 -1,017 14,778 -720 -12,025 -896 -1.79%
Tax -171 -199 -212 -223 -9 24 -19 332.09%
NP -1,043 1,432 -1,229 14,555 -729 -12,001 -915 9.11%
-
NP to SH -1,043 1,398 -1,229 9,275 -731 -11,535 -4,206 -60.49%
-
Tax Rate - 12.20% - 1.51% - - - -
Total Cost 9,864 10,890 15,059 779 17,415 18,779 13,217 -17.70%
-
Net Worth 151,156 153,256 153,256 151,156 155,355 155,355 165,852 -5.99%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 151,156 153,256 153,256 151,156 155,355 155,355 165,852 -5.99%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -11.82% 11.62% -8.89% 94.92% -4.37% -177.06% -7.44% -
ROE -0.69% 0.91% -0.80% 6.14% -0.47% -7.42% -2.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.20 5.87 6.59 7.30 7.95 3.23 5.86 -19.89%
EPS -0.50 0.67 -0.59 4.42 -0.35 -5.49 -0.36 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.72 0.74 0.74 0.79 -5.99%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.19 5.86 6.57 7.29 7.93 3.22 5.85 -19.93%
EPS -0.50 0.66 -0.58 4.41 -0.35 -5.48 -2.00 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.7286 0.7286 0.7186 0.7386 0.7386 0.7885 -5.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.185 0.21 0.195 0.17 0.15 0.12 0.08 -
P/RPS 4.40 3.58 2.96 2.33 1.89 3.72 1.37 117.52%
P/EPS -37.24 31.54 -33.31 3.85 -43.08 -2.18 -3.99 342.69%
EY -2.69 3.17 -3.00 25.99 -2.32 -45.79 -25.04 -77.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.27 0.24 0.20 0.16 0.10 88.97%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 28/09/21 31/05/21 23/03/21 25/11/20 27/08/20 29/06/20 -
Price 0.205 0.19 0.22 0.18 0.175 0.175 0.125 -
P/RPS 4.88 3.24 3.34 2.46 2.20 5.42 2.13 73.70%
P/EPS -41.26 28.53 -37.58 4.07 -50.26 -3.19 -6.24 251.88%
EY -2.42 3.50 -2.66 24.54 -1.99 -31.40 -16.03 -71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.25 0.24 0.24 0.16 45.17%

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