[SMI] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
11-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -8.0%
YoY- 39.15%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 67,231 67,033 58,699 65,026 65,302 90,509 100,949 -23.68%
PBT -72,588 -35,708 -33,450 -25,458 -22,516 -23,657 -32,812 69.53%
Tax 1,734 1,573 2,654 1,351 241 24,666 34,091 -86.19%
NP -70,854 -34,135 -30,796 -24,107 -22,275 1,009 1,279 -
-
NP to SH -70,854 -34,135 -30,796 -24,741 -22,909 -25,166 -35,535 58.21%
-
Tax Rate - - - - - - - -
Total Cost 138,085 101,168 89,495 89,133 87,577 89,500 99,670 24.20%
-
Net Worth 146,248 141,559 146,224 150,538 155,618 177,882 151,541 -2.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 146,248 141,559 146,224 150,538 155,618 177,882 151,541 -2.33%
NOSH 155,583 155,560 155,558 153,611 155,618 158,823 154,634 0.40%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -105.39% -50.92% -52.46% -37.07% -34.11% 1.11% 1.27% -
ROE -48.45% -24.11% -21.06% -16.43% -14.72% -14.15% -23.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.21 43.09 37.73 42.33 41.96 56.99 65.28 -23.99%
EPS -45.54 -21.94 -19.80 -16.11 -14.72 -15.85 -22.98 57.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.94 0.98 1.00 1.12 0.98 -2.73%
Adjusted Per Share Value based on latest NOSH - 153,611
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.02 31.93 27.96 30.97 31.11 43.11 48.08 -23.68%
EPS -33.75 -16.26 -14.67 -11.78 -10.91 -11.99 -16.93 58.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6966 0.6743 0.6965 0.7171 0.7413 0.8473 0.7218 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.27 0.22 0.28 0.34 0.32 0.25 0.30 -
P/RPS 0.62 0.51 0.74 0.80 0.76 0.44 0.46 21.95%
P/EPS -0.59 -1.00 -1.41 -2.11 -2.17 -1.58 -1.31 -41.15%
EY -168.67 -99.74 -70.70 -47.37 -46.00 -63.38 -76.60 69.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.30 0.35 0.32 0.22 0.31 -4.33%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 11/06/02 28/02/02 27/11/01 28/08/01 -
Price 0.20 0.20 0.25 0.28 0.29 0.34 0.34 -
P/RPS 0.46 0.46 0.66 0.66 0.69 0.60 0.52 -7.82%
P/EPS -0.44 -0.91 -1.26 -1.74 -1.97 -2.15 -1.48 -55.35%
EY -227.70 -109.72 -79.19 -57.52 -50.76 -46.60 -67.59 124.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.27 0.29 0.29 0.30 0.35 -28.79%

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