[SMI] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.85%
YoY- 122.89%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 147,442 211,078 232,290 74,736 53,616 33,411 70,274 13.13%
PBT 18,504 31,148 13,650 3,640 -18,408 1,729 -17,654 -
Tax -5,264 -10,844 -3,472 -326 18,408 -1,084 17,654 -
NP 13,240 20,304 10,178 3,314 0 645 0 -
-
NP to SH 13,192 23,138 10,178 3,314 -14,480 645 -16,076 -
-
Tax Rate 28.45% 34.81% 25.44% 8.96% - 62.70% - -
Total Cost 134,202 190,774 222,112 71,422 53,616 32,766 70,274 11.37%
-
Net Worth 167,385 152,829 155,472 145,568 146,356 177,768 211,770 -3.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 167,385 152,829 155,472 145,568 146,356 177,768 211,770 -3.84%
NOSH 165,728 164,332 155,472 154,859 155,698 157,317 154,576 1.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.98% 9.62% 4.38% 4.43% 0.00% 1.93% 0.00% -
ROE 7.88% 15.14% 6.55% 2.28% -9.89% 0.36% -7.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 88.97 128.45 149.41 48.26 34.44 21.24 45.46 11.83%
EPS 7.96 14.08 6.54 2.14 -9.30 0.41 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 1.00 0.94 0.94 1.13 1.37 -4.95%
Adjusted Per Share Value based on latest NOSH - 156,393
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.23 100.54 110.65 35.60 25.54 15.91 33.47 13.14%
EPS 6.28 11.02 4.85 1.58 -6.90 0.31 -7.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7973 0.728 0.7406 0.6934 0.6971 0.8468 1.0087 -3.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.25 0.26 0.32 0.19 0.28 0.30 0.61 -
P/RPS 0.28 0.20 0.21 0.39 0.81 1.41 1.34 -22.95%
P/EPS 3.14 1.85 4.89 8.88 -3.01 73.17 -5.87 -
EY 31.84 54.15 20.46 11.26 -33.21 1.37 -17.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.20 0.30 0.27 0.45 -9.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 27/08/04 29/08/03 30/08/02 28/08/01 30/08/00 -
Price 0.25 0.28 0.29 0.25 0.25 0.34 0.56 -
P/RPS 0.28 0.22 0.19 0.52 0.73 1.60 1.23 -21.85%
P/EPS 3.14 1.99 4.43 11.68 -2.69 82.93 -5.38 -
EY 31.84 50.29 22.57 8.56 -37.20 1.21 -18.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.29 0.27 0.27 0.30 0.41 -7.91%

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