[SMI] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -107.57%
YoY- -209.28%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 74,732 77,790 69,188 67,231 67,033 58,699 65,026 9.70%
PBT -58,869 -61,564 -71,482 -72,588 -35,708 -33,450 -25,458 74.77%
Tax -35 -391 1,884 1,734 1,573 2,654 1,351 -
NP -58,904 -61,955 -69,598 -70,854 -34,135 -30,796 -24,107 81.31%
-
NP to SH -58,904 -61,955 -69,598 -70,854 -34,135 -30,796 -24,741 78.20%
-
Tax Rate - - - - - - - -
Total Cost 133,636 139,745 138,786 138,085 101,168 89,495 89,133 30.96%
-
Net Worth 145,699 147,009 145,286 146,248 141,559 146,224 150,538 -2.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,699 147,009 145,286 146,248 141,559 146,224 150,538 -2.15%
NOSH 154,999 156,393 156,222 155,583 155,560 155,558 153,611 0.60%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -78.82% -79.64% -100.59% -105.39% -50.92% -52.46% -37.07% -
ROE -40.43% -42.14% -47.90% -48.45% -24.11% -21.06% -16.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.21 49.74 44.29 43.21 43.09 37.73 42.33 9.04%
EPS -38.00 -39.61 -44.55 -45.54 -21.94 -19.80 -16.11 77.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.93 0.94 0.91 0.94 0.98 -2.73%
Adjusted Per Share Value based on latest NOSH - 155,583
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.60 37.05 32.96 32.02 31.93 27.96 30.97 9.72%
EPS -28.06 -29.51 -33.15 -33.75 -16.26 -14.67 -11.78 78.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.694 0.7002 0.692 0.6966 0.6743 0.6965 0.7171 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.25 0.19 0.22 0.27 0.22 0.28 0.34 -
P/RPS 0.52 0.38 0.50 0.62 0.51 0.74 0.80 -24.94%
P/EPS -0.66 -0.48 -0.49 -0.59 -1.00 -1.41 -2.11 -53.88%
EY -152.01 -208.50 -202.50 -168.67 -99.74 -70.70 -47.37 117.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.24 0.29 0.24 0.30 0.35 -15.87%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 11/06/02 -
Price 0.26 0.25 0.17 0.20 0.20 0.25 0.28 -
P/RPS 0.54 0.50 0.38 0.46 0.46 0.66 0.66 -12.51%
P/EPS -0.68 -0.63 -0.38 -0.44 -0.91 -1.26 -1.74 -46.51%
EY -146.16 -158.46 -262.06 -227.70 -109.72 -79.19 -57.52 86.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.18 0.21 0.22 0.27 0.29 -2.31%

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