[SMI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.81%
YoY- -18.01%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,464 86,475 95,126 96,303 109,121 115,597 125,023 -27.25%
PBT -17,460 -12,384 -10,285 -9,216 -7,708 -5,044 -3,461 193.27%
Tax -224 476 589 225 -78 -2,275 -2,797 -81.33%
NP -17,684 -11,908 -9,696 -8,991 -7,786 -7,319 -6,258 99.49%
-
NP to SH -16,451 -10,425 -8,792 -6,337 -5,037 -3,350 -2,646 236.99%
-
Tax Rate - - - - - - - -
Total Cost 95,148 98,383 104,822 105,294 116,907 122,916 131,281 -19.26%
-
Net Worth 153,256 159,554 163,753 163,734 165,852 167,757 169,054 -6.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,256 159,554 163,753 163,734 165,852 167,757 169,054 -6.31%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -22.83% -13.77% -10.19% -9.34% -7.14% -6.33% -5.01% -
ROE -10.73% -6.53% -5.37% -3.87% -3.04% -2.00% -1.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.90 41.19 45.31 45.88 51.98 55.13 59.90 -27.53%
EPS -7.84 -4.97 -4.19 -3.02 -2.40 -1.60 -1.27 235.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.78 0.78 0.79 0.80 0.81 -6.68%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.90 41.19 45.31 45.87 51.98 55.06 59.55 -27.25%
EPS -7.84 -4.97 -4.19 -3.02 -2.40 -1.60 -1.26 237.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.78 0.7799 0.79 0.7991 0.8053 -6.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.18 0.18 0.19 0.18 0.18 0.19 0.22 -
P/RPS 0.49 0.44 0.42 0.39 0.35 0.34 0.37 20.53%
P/EPS -2.30 -3.62 -4.54 -5.96 -7.50 -11.89 -17.35 -73.90%
EY -43.53 -27.59 -22.04 -16.77 -13.33 -8.41 -5.76 283.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.24 0.23 0.23 0.24 0.27 -4.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 27/08/12 -
Price 0.19 0.175 0.16 0.195 0.15 0.17 0.20 -
P/RPS 0.51 0.42 0.35 0.43 0.29 0.31 0.33 33.56%
P/EPS -2.42 -3.52 -3.82 -6.46 -6.25 -10.64 -15.78 -71.25%
EY -41.24 -28.38 -26.17 -15.48 -16.00 -9.40 -6.34 247.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.21 0.25 0.19 0.21 0.25 2.64%

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