[SMI] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.1%
YoY- -70.52%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 109,768 182,816 145,996 116,224 202,116 179,292 65,872 8.87%
PBT 3,308 3,684 24,368 9,612 43,796 8,980 2,008 8.66%
Tax -1,548 -3,028 -2,712 -440 -12,580 -3,160 804 -
NP 1,760 656 21,656 9,172 31,216 5,820 2,812 -7.50%
-
NP to SH 1,628 608 21,584 9,204 31,216 5,820 2,812 -8.69%
-
Tax Rate 46.80% 82.19% 11.13% 4.58% 28.72% 35.19% -40.04% -
Total Cost 108,008 182,160 124,340 107,052 170,900 173,472 63,060 9.37%
-
Net Worth 177,794 178,057 166,181 162,713 149,194 0 145,286 3.41%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 177,794 178,057 166,181 162,713 149,194 0 145,286 3.41%
NOSH 214,210 217,142 166,181 164,357 163,949 155,363 156,222 5.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.60% 0.36% 14.83% 7.89% 15.44% 3.25% 4.27% -
ROE 0.92% 0.34% 12.99% 5.66% 20.92% 0.00% 1.94% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 51.24 84.19 87.85 70.71 123.28 115.40 42.17 3.29%
EPS 0.76 0.28 12.96 5.60 19.04 3.72 1.80 -13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 1.00 0.99 0.91 0.00 0.93 -1.87%
Adjusted Per Share Value based on latest NOSH - 164,357
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 52.18 86.91 69.41 55.25 96.09 85.24 31.32 8.87%
EPS 0.77 0.29 10.26 4.38 14.84 2.77 1.34 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8452 0.8465 0.79 0.7735 0.7093 0.00 0.6907 3.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.12 0.22 0.39 0.23 0.30 0.37 0.22 -
P/RPS 0.23 0.26 0.44 0.33 0.24 0.32 0.52 -12.70%
P/EPS 15.79 78.57 3.00 4.11 1.58 9.88 12.22 4.36%
EY 6.33 1.27 33.30 24.35 63.47 10.12 8.18 -4.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.27 0.39 0.23 0.33 0.00 0.24 -8.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 29/05/07 31/05/06 30/05/05 24/05/04 30/05/03 -
Price 0.17 0.21 0.36 0.25 0.22 0.32 0.17 -
P/RPS 0.33 0.25 0.41 0.35 0.18 0.28 0.40 -3.15%
P/EPS 22.37 75.00 2.77 4.46 1.16 8.54 9.44 15.44%
EY 4.47 1.33 36.08 22.40 86.55 11.71 10.59 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.36 0.25 0.24 0.00 0.18 1.76%

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