[SMI] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 78.77%
YoY- -39.79%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,829 19,996 22,902 13,618 17,962 30,780 20,652 -8.86%
PBT 26,464 1,544 226 -3,681 -2,619 -1,111 -1,231 -
Tax -18 -350 -172 -25 -87 -390 -253 -35.60%
NP 26,446 1,194 54 -3,706 -2,706 -1,501 -1,484 -
-
NP to SH 26,769 1,461 9 -3,492 -2,498 -1,198 -1,508 -
-
Tax Rate 0.07% 22.67% 76.11% - - - - -
Total Cost -14,617 18,802 22,848 17,324 20,668 32,281 22,136 -
-
Net Worth 174,250 142,759 146,957 153,256 163,753 170,051 173,838 0.03%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 174,250 142,759 146,957 153,256 163,753 170,051 173,838 0.03%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,444 0.03%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 223.57% 5.97% 0.24% -27.21% -15.07% -4.88% -7.19% -
ROE 15.36% 1.02% 0.01% -2.28% -1.53% -0.70% -0.87% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.63 9.52 10.91 6.49 8.56 14.66 9.86 -8.90%
EPS 12.75 0.70 0.00 -1.66 -1.19 -0.57 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.68 0.70 0.73 0.78 0.81 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 209,940
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.63 9.52 10.91 6.49 8.56 14.66 9.84 -8.87%
EPS 12.75 0.70 0.00 -1.66 -1.19 -0.57 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.68 0.70 0.73 0.78 0.81 0.828 0.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.195 0.15 0.17 0.165 0.18 0.20 0.28 -
P/RPS 3.46 1.57 1.56 2.54 2.10 1.36 2.84 3.34%
P/EPS 1.53 21.55 3,965.53 -9.92 -15.13 -35.05 -38.89 -
EY 65.39 4.64 0.03 -10.08 -6.61 -2.85 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.23 0.23 0.25 0.34 -6.30%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 23/05/16 27/05/15 23/05/14 27/05/13 24/05/12 27/05/11 -
Price 0.26 0.135 0.18 0.195 0.195 0.28 0.27 -
P/RPS 4.61 1.42 1.65 3.01 2.28 1.91 2.74 9.04%
P/EPS 2.04 19.40 4,198.80 -11.72 -16.39 -49.07 -37.50 -
EY 49.04 5.15 0.02 -8.53 -6.10 -2.04 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.26 0.27 0.25 0.35 0.33 -1.03%

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