[SMI] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -120.11%
YoY- -2800.87%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 52,628 51,100 53,877 56,518 66,078 67,753 67,153 -14.98%
PBT 1,016 1,137 -17,055 -15,488 -5,124 -7,925 2,680 -47.58%
Tax -420 -227 156 -803 -819 -824 -1,229 -51.08%
NP 596 910 -16,899 -16,291 -5,943 -8,749 1,451 -44.71%
-
NP to SH -4,220 -7,197 -19,412 -18,555 -8,430 -7,679 2,359 -
-
Tax Rate 41.34% 19.96% - - - - 45.86% -
Total Cost 52,032 50,190 70,776 72,809 72,021 76,502 65,702 -14.39%
-
Net Worth 153,256 151,156 155,355 155,355 165,852 170,051 172,150 -7.45%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 153,256 151,156 155,355 155,355 165,852 170,051 172,150 -7.45%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.13% 1.78% -31.37% -28.82% -8.99% -12.91% 2.16% -
ROE -2.75% -4.76% -12.50% -11.94% -5.08% -4.52% 1.37% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.07 24.34 25.66 26.92 31.47 32.27 31.99 -14.98%
EPS -2.01 -3.43 -9.25 -8.84 -4.02 -3.66 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.74 0.74 0.79 0.81 0.82 -7.45%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.02 24.29 25.61 26.87 31.41 32.21 31.92 -14.97%
EPS -2.01 -3.42 -9.23 -8.82 -4.01 -3.65 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.7186 0.7386 0.7386 0.7885 0.8084 0.8184 -7.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.195 0.17 0.15 0.12 0.08 0.15 0.135 -
P/RPS 0.78 0.70 0.58 0.45 0.25 0.46 0.42 51.03%
P/EPS -9.70 -4.96 -1.62 -1.36 -1.99 -4.10 12.01 -
EY -10.31 -20.17 -61.64 -73.65 -50.19 -24.38 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.20 0.16 0.10 0.19 0.16 41.69%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 23/03/21 25/11/20 27/08/20 29/06/20 27/02/20 27/11/19 -
Price 0.22 0.18 0.175 0.175 0.125 0.14 0.135 -
P/RPS 0.88 0.74 0.68 0.65 0.40 0.43 0.42 63.66%
P/EPS -10.94 -5.25 -1.89 -1.98 -3.11 -3.83 12.01 -
EY -9.14 -19.05 -52.84 -50.50 -32.12 -26.13 8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.24 0.24 0.16 0.17 0.16 51.99%

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