[SMI] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -57.8%
YoY- -226.6%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 63,842 60,963 73,120 77,464 86,475 95,126 96,303 -23.95%
PBT -16,467 -19,086 -18,522 -17,460 -12,384 -10,285 -9,216 47.19%
Tax -182 -71 -162 -224 476 589 225 -
NP -16,649 -19,157 -18,684 -17,684 -11,908 -9,696 -8,991 50.73%
-
NP to SH -16,247 -17,939 -17,445 -16,451 -10,425 -8,792 -6,337 87.21%
-
Tax Rate - - - - - - - -
Total Cost 80,491 80,120 91,804 95,148 98,383 104,822 105,294 -16.38%
-
Net Worth 151,200 153,256 153,256 153,256 159,554 163,753 163,734 -5.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 151,200 153,256 153,256 153,256 159,554 163,753 163,734 -5.16%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -26.08% -31.42% -25.55% -22.83% -13.77% -10.19% -9.34% -
ROE -10.75% -11.71% -11.38% -10.73% -6.53% -5.37% -3.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.40 29.04 34.83 36.90 41.19 45.31 45.88 -23.97%
EPS -7.74 -8.54 -8.31 -7.84 -4.97 -4.19 -3.02 87.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.73 0.76 0.78 0.78 -5.19%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.41 29.04 34.83 36.90 41.19 45.31 45.87 -23.94%
EPS -7.74 -8.54 -8.31 -7.84 -4.97 -4.19 -3.02 87.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7202 0.73 0.73 0.73 0.76 0.78 0.7799 -5.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.22 0.20 0.165 0.18 0.18 0.19 0.18 -
P/RPS 0.72 0.69 0.47 0.49 0.44 0.42 0.39 50.43%
P/EPS -2.84 -2.34 -1.99 -2.30 -3.62 -4.54 -5.96 -38.96%
EY -35.17 -42.72 -50.36 -43.53 -27.59 -22.04 -16.77 63.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.23 0.25 0.24 0.24 0.23 21.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 23/05/14 26/02/14 26/11/13 27/08/13 27/05/13 -
Price 0.18 0.20 0.195 0.19 0.175 0.16 0.195 -
P/RPS 0.59 0.69 0.56 0.51 0.42 0.35 0.43 23.45%
P/EPS -2.33 -2.34 -2.35 -2.42 -3.52 -3.82 -6.46 -49.29%
EY -42.98 -42.72 -42.61 -41.24 -28.38 -26.17 -15.48 97.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.27 0.26 0.23 0.21 0.25 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