[SMI] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -155.39%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 115,597 125,023 119,645 109,517 143,792 145,767 149,376 -15.67%
PBT -5,044 -3,461 -4,681 -4,801 23,230 -16,327 -3,859 19.48%
Tax -2,275 -2,797 -2,392 -2,255 -12,770 -4,365 -5,101 -41.54%
NP -7,319 -6,258 -7,073 -7,056 10,460 -20,692 -8,960 -12.58%
-
NP to SH -3,350 -2,646 -5,370 -5,680 10,255 -20,865 -9,527 -50.08%
-
Tax Rate - - - - 54.97% - - -
Total Cost 122,916 131,281 126,718 116,573 133,332 166,459 158,336 -15.49%
-
Net Worth 167,757 169,054 170,051 145,800 170,595 171,865 173,838 -2.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,757 169,054 170,051 145,800 170,595 171,865 173,838 -2.33%
NOSH 209,940 209,940 209,940 209,940 210,612 209,591 209,444 0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.33% -5.01% -5.91% -6.44% 7.27% -14.20% -6.00% -
ROE -2.00% -1.57% -3.16% -3.90% 6.01% -12.14% -5.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.13 59.90 56.99 60.84 68.27 69.55 71.32 -15.73%
EPS -1.60 -1.27 -2.56 -3.16 4.87 -9.96 -4.55 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.81 0.81 0.81 0.82 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.06 59.55 56.99 52.17 68.49 69.43 71.15 -15.67%
EPS -1.60 -1.26 -2.56 -2.71 4.88 -9.94 -4.54 -50.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7991 0.8053 0.81 0.6945 0.8126 0.8186 0.828 -2.33%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.22 0.20 0.20 0.19 0.23 0.28 -
P/RPS 0.34 0.37 0.35 0.33 0.28 0.33 0.39 -8.71%
P/EPS -11.89 -17.35 -7.82 -6.34 3.90 -2.31 -6.16 54.83%
EY -8.41 -5.76 -12.79 -15.78 25.63 -43.28 -16.25 -35.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.25 0.25 0.23 0.28 0.34 -20.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 24/05/12 27/02/12 24/11/11 25/08/11 27/05/11 -
Price 0.17 0.20 0.28 0.19 0.21 0.21 0.27 -
P/RPS 0.31 0.33 0.49 0.31 0.31 0.30 0.38 -12.66%
P/EPS -10.64 -15.78 -10.95 -6.02 4.31 -2.11 -5.94 47.33%
EY -9.40 -6.34 -9.14 -16.61 23.19 -47.41 -16.85 -32.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.35 0.23 0.26 0.26 0.33 -25.95%

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