[SMI] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 2.83%
YoY- -148.97%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 42,451 47,023 48,742 50,520 48,265 47,960 49,814 -10.14%
PBT -6,640 -4,310 -4,383 -3,523 -3,573 -1,770 -928 272.65%
Tax -405 -621 -652 -591 -661 -632 -754 -33.99%
NP -7,045 -4,931 -5,035 -4,114 -4,234 -2,402 -1,682 160.52%
-
NP to SH -7,045 -4,931 -5,035 -4,114 -4,234 -2,436 -1,716 157.05%
-
Tax Rate - - - - - - - -
Total Cost 49,496 51,954 53,777 54,634 52,499 50,362 51,496 -2.61%
-
Net Worth 134,361 136,460 140,659 140,659 140,659 142,759 144,858 -4.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 134,361 136,460 140,659 140,659 140,659 142,759 144,858 -4.90%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -16.60% -10.49% -10.33% -8.14% -8.77% -5.01% -3.38% -
ROE -5.24% -3.61% -3.58% -2.92% -3.01% -1.71% -1.18% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.22 22.40 23.22 24.06 22.99 22.84 23.73 -10.14%
EPS -3.36 -2.35 -2.40 -1.96 -2.02 -1.16 -0.82 156.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.67 0.67 0.67 0.68 0.69 -4.90%
Adjusted Per Share Value based on latest NOSH - 209,940
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.22 22.40 23.22 24.06 22.99 22.84 23.73 -10.14%
EPS -3.36 -2.35 -2.40 -1.96 -2.02 -1.16 -0.82 156.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.67 0.67 0.67 0.68 0.69 -4.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.725 0.52 0.61 0.21 0.245 0.27 0.20 -
P/RPS 3.59 2.32 2.63 0.87 1.07 1.18 0.84 164.05%
P/EPS -21.60 -22.14 -25.43 -10.72 -12.15 -23.27 -24.47 -8.00%
EY -4.63 -4.52 -3.93 -9.33 -8.23 -4.30 -4.09 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.80 0.91 0.31 0.37 0.40 0.29 148.23%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 24/02/23 24/11/22 25/08/22 30/05/22 24/02/22 -
Price 0.68 0.67 0.90 0.37 0.455 0.395 0.225 -
P/RPS 3.36 2.99 3.88 1.54 1.98 1.73 0.95 132.67%
P/EPS -20.26 -28.53 -37.53 -18.88 -22.56 -34.04 -27.53 -18.53%
EY -4.93 -3.51 -2.66 -5.30 -4.43 -2.94 -3.63 22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.34 0.55 0.68 0.58 0.33 118.16%

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