[SMI] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 67.12%
YoY- 70.78%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 9,962 35,678 13,830 12,302 13,977 20,848 11,829 -2.60%
PBT -1,758 -2,852 -1,017 -896 -3,697 1,408 26,464 -
Tax -61 -419 -212 -19 -24 -603 -18 20.64%
NP -1,819 -3,271 -1,229 -915 -3,721 805 26,446 -
-
NP to SH -1,819 -3,271 -1,229 -4,206 -3,455 1,105 26,769 -
-
Tax Rate - - - - - 42.83% 0.07% -
Total Cost 11,781 38,949 15,059 13,217 17,698 20,043 -14,617 -
-
Net Worth 132,262 140,659 153,256 165,852 172,150 176,349 174,250 -4.15%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 132,262 140,659 153,256 165,852 172,150 176,349 174,250 -4.15%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -18.26% -9.17% -8.89% -7.44% -26.62% 3.86% 223.57% -
ROE -1.38% -2.33% -0.80% -2.54% -2.01% 0.63% 15.36% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.75 16.99 6.59 5.86 6.66 9.93 5.63 -2.57%
EPS -0.87 -1.56 -0.59 -0.36 -1.65 0.53 12.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.67 0.73 0.79 0.82 0.84 0.83 -4.15%
Adjusted Per Share Value based on latest NOSH - 209,940
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.75 16.99 6.59 5.86 6.66 9.93 5.63 -2.57%
EPS -0.87 -1.56 -0.59 -0.36 -1.65 0.53 12.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.67 0.73 0.79 0.82 0.84 0.83 -4.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.68 0.21 0.195 0.08 0.17 0.195 0.195 -
P/RPS 14.33 1.24 2.96 1.37 2.55 1.96 3.46 24.41%
P/EPS -78.48 -13.48 -33.31 -3.99 -10.33 37.05 1.53 -
EY -1.27 -7.42 -3.00 -25.04 -9.68 2.70 65.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.31 0.27 0.10 0.21 0.23 0.23 26.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 24/11/22 31/05/21 29/06/20 28/05/19 23/05/18 25/05/17 -
Price 0.65 0.37 0.22 0.125 0.14 0.195 0.26 -
P/RPS 13.70 2.18 3.34 2.13 2.10 1.96 4.61 18.22%
P/EPS -75.02 -23.75 -37.58 -6.24 -8.51 37.05 2.04 -
EY -1.33 -4.21 -2.66 -16.03 -11.76 2.70 49.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.55 0.30 0.16 0.17 0.23 0.31 20.27%

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