[SMI] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -43.06%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,334 16,686 6,778 12,302 18,111 19,327 16,338 -4.12%
PBT 14,778 -720 -12,025 -896 -3,414 847 -1,661 -
Tax -223 -9 24 -19 160 -968 8 -
NP 14,555 -729 -12,001 -915 -3,254 -121 -1,653 -
-
NP to SH 9,275 -731 -11,535 -4,206 -2,940 126 -1,410 -
-
Tax Rate 1.51% - - - - 114.29% - -
Total Cost 779 17,415 18,779 13,217 21,365 19,448 17,991 -87.55%
-
Net Worth 151,156 155,355 155,355 165,852 170,051 172,150 172,150 -8.26%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 151,156 155,355 155,355 165,852 170,051 172,150 172,150 -8.26%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 94.92% -4.37% -177.06% -7.44% -17.97% -0.63% -10.12% -
ROE 6.14% -0.47% -7.42% -2.54% -1.73% 0.07% -0.82% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.30 7.95 3.23 5.86 8.63 9.21 7.78 -4.13%
EPS 4.42 -0.35 -5.49 -0.36 -1.40 0.06 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.74 0.79 0.81 0.82 0.82 -8.26%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.30 7.95 3.23 5.86 8.63 9.21 7.78 -4.13%
EPS 4.42 -0.35 -5.49 -0.36 -1.40 0.06 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.74 0.79 0.81 0.82 0.82 -8.26%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.17 0.15 0.12 0.08 0.15 0.135 0.14 -
P/RPS 2.33 1.89 3.72 1.37 1.74 1.47 1.80 18.68%
P/EPS 3.85 -43.08 -2.18 -3.99 -10.71 224.94 -20.85 -
EY 25.99 -2.32 -45.79 -25.04 -9.34 0.44 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.16 0.10 0.19 0.16 0.17 25.71%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/03/21 25/11/20 27/08/20 29/06/20 27/02/20 27/11/19 28/08/19 -
Price 0.18 0.175 0.175 0.125 0.14 0.135 0.14 -
P/RPS 2.46 2.20 5.42 2.13 1.62 1.47 1.80 23.03%
P/EPS 4.07 -50.26 -3.19 -6.24 -10.00 224.94 -20.85 -
EY 24.54 -1.99 -31.40 -16.03 -10.00 0.44 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.24 0.16 0.17 0.16 0.17 29.16%

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