[SMI] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -84.0%
YoY- -862.1%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 90,509 100,949 100,888 102,675 78,990 74,768 56,205 37.34%
PBT -23,657 -32,812 -38,753 -43,368 -22,027 -12,105 -5,555 162.50%
Tax 24,666 34,091 40,032 43,368 22,027 12,863 6,313 147.86%
NP 1,009 1,279 1,279 0 0 758 758 20.98%
-
NP to SH -25,166 -35,535 -40,658 -44,218 -24,031 -12,634 -6,877 137.28%
-
Tax Rate - - - - - - - -
Total Cost 89,500 99,670 99,609 102,675 78,990 74,010 55,447 37.56%
-
Net Worth 177,882 151,541 182,491 180,917 206,521 213,164 215,686 -12.04%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 177,882 151,541 182,491 180,917 206,521 213,164 215,686 -12.04%
NOSH 158,823 154,634 155,975 155,962 156,455 155,594 155,170 1.56%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.11% 1.27% 1.27% 0.00% 0.00% 1.01% 1.35% -
ROE -14.15% -23.45% -22.28% -24.44% -11.64% -5.93% -3.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 56.99 65.28 64.68 65.83 50.49 48.05 36.22 35.24%
EPS -15.85 -22.98 -26.07 -28.35 -15.36 -8.12 -4.43 133.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.98 1.17 1.16 1.32 1.37 1.39 -13.39%
Adjusted Per Share Value based on latest NOSH - 155,962
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 43.03 47.99 47.96 48.81 37.55 35.54 26.72 37.35%
EPS -11.96 -16.89 -19.33 -21.02 -11.42 -6.01 -3.27 137.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8457 0.7204 0.8676 0.8601 0.9818 1.0134 1.0254 -12.04%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.25 0.30 0.29 0.38 0.48 0.61 0.87 -
P/RPS 0.44 0.46 0.45 0.58 0.95 1.27 2.40 -67.69%
P/EPS -1.58 -1.31 -1.11 -1.34 -3.13 -7.51 -19.63 -81.32%
EY -63.38 -76.60 -89.89 -74.61 -32.00 -13.31 -5.09 436.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.25 0.33 0.36 0.45 0.63 -50.37%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 28/08/01 08/06/01 28/02/01 30/11/00 30/08/00 - -
Price 0.34 0.34 0.27 0.37 0.40 0.56 0.00 -
P/RPS 0.60 0.52 0.42 0.56 0.79 1.17 0.00 -
P/EPS -2.15 -1.48 -1.04 -1.31 -2.60 -6.90 0.00 -
EY -46.60 -67.59 -96.54 -76.63 -38.40 -14.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.23 0.32 0.30 0.41 0.00 -

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