[SMI] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 145.85%
YoY- -70.52%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,688 30,730 44,665 29,056 37,994 41,547 55,009 -19.51%
PBT -3,911 315 6,848 2,403 -6,158 3,367 4,625 -
Tax -167 142 -2,521 -110 995 -1,262 -2,124 -81.56%
NP -4,078 457 4,327 2,293 -5,163 2,105 2,501 -
-
NP to SH -4,087 425 4,295 2,301 -5,018 2,105 3,766 -
-
Tax Rate - -45.08% 36.81% 4.58% - 37.48% 45.92% -
Total Cost 43,766 30,273 40,338 26,763 43,157 39,442 52,508 -11.40%
-
Net Worth 161,290 163,461 167,488 162,713 160,000 156,230 152,942 3.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 161,290 163,461 167,488 162,713 160,000 156,230 152,942 3.59%
NOSH 166,279 163,461 165,830 164,357 160,000 164,453 164,454 0.73%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -10.28% 1.49% 9.69% 7.89% -13.59% 5.07% 4.55% -
ROE -2.53% 0.26% 2.56% 1.41% -3.14% 1.35% 2.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.87 18.80 26.93 17.68 23.75 25.26 33.45 -20.09%
EPS -2.46 0.26 2.59 1.40 -3.05 1.28 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 1.01 0.99 1.00 0.95 0.93 2.83%
Adjusted Per Share Value based on latest NOSH - 164,357
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.87 14.61 21.23 13.81 18.06 19.75 26.15 -19.50%
EPS -1.94 0.20 2.04 1.09 -2.39 1.00 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7668 0.7771 0.7962 0.7735 0.7606 0.7427 0.7271 3.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.26 0.23 0.25 0.23 0.25 0.25 0.26 -
P/RPS 1.09 1.22 0.93 1.30 1.05 0.99 0.78 24.91%
P/EPS -10.58 88.46 9.65 16.43 -7.97 19.53 11.35 -
EY -9.45 1.13 10.36 6.09 -12.55 5.12 8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.25 0.23 0.25 0.26 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 25/08/06 31/05/06 28/02/06 25/11/05 25/08/05 -
Price 0.38 0.28 0.25 0.25 0.26 0.23 0.28 -
P/RPS 1.59 1.49 0.93 1.41 1.09 0.91 0.84 52.84%
P/EPS -15.46 107.69 9.65 17.86 -8.29 17.97 12.23 -
EY -6.47 0.93 10.36 5.60 -12.06 5.57 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.25 0.25 0.26 0.24 0.30 19.05%

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