[SMI] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -51.63%
YoY- -157.69%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 109,517 143,792 145,767 149,376 172,277 135,578 136,222 -13.50%
PBT -4,801 23,230 -16,327 -3,859 247 -23,717 24,840 -
Tax -2,255 -12,770 -4,365 -5,101 -5,970 5,250 -4,942 -40.64%
NP -7,056 10,460 -20,692 -8,960 -5,723 -18,467 19,898 -
-
NP to SH -5,680 10,255 -20,865 -9,527 -6,283 -19,005 19,823 -
-
Tax Rate - 54.97% - - 2,417.00% - 19.90% -
Total Cost 116,573 133,332 166,459 158,336 178,000 154,045 116,324 0.14%
-
Net Worth 145,800 170,595 171,865 173,838 176,455 163,716 197,442 -18.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 145,800 170,595 171,865 173,838 176,455 163,716 197,442 -18.25%
NOSH 209,940 210,612 209,591 209,444 210,066 209,892 210,045 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -6.44% 7.27% -14.20% -6.00% -3.32% -13.62% 14.61% -
ROE -3.90% 6.01% -12.14% -5.48% -3.56% -11.61% 10.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 60.84 68.27 69.55 71.32 82.01 64.59 64.85 -4.15%
EPS -3.16 4.87 -9.96 -4.55 -2.99 -9.05 9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.83 0.84 0.78 0.94 -9.42%
Adjusted Per Share Value based on latest NOSH - 209,444
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 52.17 68.49 69.43 71.15 82.06 64.58 64.89 -13.50%
EPS -2.71 4.88 -9.94 -4.54 -2.99 -9.05 9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6945 0.8126 0.8186 0.828 0.8405 0.7798 0.9405 -18.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.19 0.23 0.28 0.25 0.29 0.21 -
P/RPS 0.33 0.28 0.33 0.39 0.30 0.45 0.32 2.06%
P/EPS -6.34 3.90 -2.31 -6.16 -8.36 -3.20 2.23 -
EY -15.78 25.63 -43.28 -16.25 -11.96 -31.22 44.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.34 0.30 0.37 0.22 8.87%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 25/08/11 27/05/11 28/02/11 25/11/10 26/08/10 -
Price 0.19 0.21 0.21 0.27 0.26 0.34 0.22 -
P/RPS 0.31 0.31 0.30 0.38 0.32 0.53 0.34 -5.95%
P/EPS -6.02 4.31 -2.11 -5.94 -8.69 -3.75 2.33 -
EY -16.61 23.19 -47.41 -16.85 -11.50 -26.63 42.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.33 0.31 0.44 0.23 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