[SMI] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.97%
YoY- 48.19%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 67,033 58,699 65,026 65,302 90,509 100,949 100,888 -23.83%
PBT -35,708 -33,450 -25,458 -22,516 -23,657 -32,812 -38,753 -5.30%
Tax 1,573 2,654 1,351 241 24,666 34,091 40,032 -88.41%
NP -34,135 -30,796 -24,107 -22,275 1,009 1,279 1,279 -
-
NP to SH -34,135 -30,796 -24,741 -22,909 -25,166 -35,535 -40,658 -10.99%
-
Tax Rate - - - - - - - -
Total Cost 101,168 89,495 89,133 87,577 89,500 99,670 99,609 1.03%
-
Net Worth 141,559 146,224 150,538 155,618 177,882 151,541 182,491 -15.56%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 141,559 146,224 150,538 155,618 177,882 151,541 182,491 -15.56%
NOSH 155,560 155,558 153,611 155,618 158,823 154,634 155,975 -0.17%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -50.92% -52.46% -37.07% -34.11% 1.11% 1.27% 1.27% -
ROE -24.11% -21.06% -16.43% -14.72% -14.15% -23.45% -22.28% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 43.09 37.73 42.33 41.96 56.99 65.28 64.68 -23.70%
EPS -21.94 -19.80 -16.11 -14.72 -15.85 -22.98 -26.07 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.94 0.98 1.00 1.12 0.98 1.17 -15.41%
Adjusted Per Share Value based on latest NOSH - 155,618
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.93 27.96 30.97 31.11 43.11 48.08 48.06 -23.84%
EPS -16.26 -14.67 -11.78 -10.91 -11.99 -16.93 -19.37 -11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.6965 0.7171 0.7413 0.8473 0.7218 0.8693 -15.56%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.22 0.28 0.34 0.32 0.25 0.30 0.29 -
P/RPS 0.51 0.74 0.80 0.76 0.44 0.46 0.45 8.69%
P/EPS -1.00 -1.41 -2.11 -2.17 -1.58 -1.31 -1.11 -6.71%
EY -99.74 -70.70 -47.37 -46.00 -63.38 -76.60 -89.89 7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.35 0.32 0.22 0.31 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 08/06/01 -
Price 0.20 0.25 0.28 0.29 0.34 0.34 0.27 -
P/RPS 0.46 0.66 0.66 0.69 0.60 0.52 0.42 6.24%
P/EPS -0.91 -1.26 -1.74 -1.97 -2.15 -1.48 -1.04 -8.50%
EY -109.72 -79.19 -57.52 -50.76 -46.60 -67.59 -96.54 8.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.29 0.29 0.30 0.35 0.23 -2.91%

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