[SMI] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -10.84%
YoY- -35.64%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 77,790 69,188 67,231 67,033 58,699 65,026 65,302 12.40%
PBT -61,564 -71,482 -72,588 -35,708 -33,450 -25,458 -22,516 95.89%
Tax -391 1,884 1,734 1,573 2,654 1,351 241 -
NP -61,955 -69,598 -70,854 -34,135 -30,796 -24,107 -22,275 98.14%
-
NP to SH -61,955 -69,598 -70,854 -34,135 -30,796 -24,741 -22,909 94.46%
-
Tax Rate - - - - - - - -
Total Cost 139,745 138,786 138,085 101,168 89,495 89,133 87,577 36.66%
-
Net Worth 147,009 145,286 146,248 141,559 146,224 150,538 155,618 -3.73%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 147,009 145,286 146,248 141,559 146,224 150,538 155,618 -3.73%
NOSH 156,393 156,222 155,583 155,560 155,558 153,611 155,618 0.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -79.64% -100.59% -105.39% -50.92% -52.46% -37.07% -34.11% -
ROE -42.14% -47.90% -48.45% -24.11% -21.06% -16.43% -14.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.74 44.29 43.21 43.09 37.73 42.33 41.96 12.04%
EPS -39.61 -44.55 -45.54 -21.94 -19.80 -16.11 -14.72 93.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.94 0.91 0.94 0.98 1.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 155,560
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.05 32.96 32.02 31.93 27.96 30.97 31.11 12.39%
EPS -29.51 -33.15 -33.75 -16.26 -14.67 -11.78 -10.91 94.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7002 0.692 0.6966 0.6743 0.6965 0.7171 0.7413 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.19 0.22 0.27 0.22 0.28 0.34 0.32 -
P/RPS 0.38 0.50 0.62 0.51 0.74 0.80 0.76 -37.08%
P/EPS -0.48 -0.49 -0.59 -1.00 -1.41 -2.11 -2.17 -63.52%
EY -208.50 -202.50 -168.67 -99.74 -70.70 -47.37 -46.00 174.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.29 0.24 0.30 0.35 0.32 -26.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 -
Price 0.25 0.17 0.20 0.20 0.25 0.28 0.29 -
P/RPS 0.50 0.38 0.46 0.46 0.66 0.66 0.69 -19.37%
P/EPS -0.63 -0.38 -0.44 -0.91 -1.26 -1.74 -1.97 -53.33%
EY -158.46 -262.06 -227.70 -109.72 -79.19 -57.52 -50.76 114.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.21 0.22 0.27 0.29 0.29 -4.66%

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