[SMI] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -174.25%
YoY- -718.09%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 8,482 13,063 12,322 6,778 16,338 14,195 15,163 -8.54%
PBT -2,043 -1,530 1,631 -12,025 -1,661 -2,839 4,233 -
Tax -87 -233 -199 24 8 178 -897 -30.13%
NP -2,130 -1,763 1,432 -12,001 -1,653 -2,661 3,336 -
-
NP to SH -2,130 -1,763 1,398 -11,535 -1,410 -2,364 3,605 -
-
Tax Rate - - 12.20% - - - 21.19% -
Total Cost 10,612 14,826 10,890 18,779 17,991 16,856 11,827 -1.65%
-
Net Worth 130,162 140,659 153,256 155,355 172,150 174,250 176,349 -4.55%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 130,162 140,659 153,256 155,355 172,150 174,250 176,349 -4.55%
NOSH 209,940 209,940 209,940 209,940 209,940 209,940 209,940 0.00%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -25.11% -13.50% 11.62% -177.06% -10.12% -18.75% 22.00% -
ROE -1.64% -1.25% 0.91% -7.42% -0.82% -1.36% 2.04% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 4.04 6.22 5.87 3.23 7.78 6.76 7.22 -8.53%
EPS -1.01 -0.84 0.67 -5.49 -0.67 -1.13 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.67 0.73 0.74 0.82 0.83 0.84 -4.55%
Adjusted Per Share Value based on latest NOSH - 209,940
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 4.03 6.21 5.86 3.22 7.77 6.75 7.21 -8.55%
EPS -1.01 -0.84 0.66 -5.48 -0.67 -1.12 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6687 0.7286 0.7386 0.8184 0.8284 0.8384 -4.56%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.63 0.61 0.21 0.12 0.14 0.20 0.225 -
P/RPS 15.59 9.80 3.58 3.72 1.80 2.96 3.12 28.04%
P/EPS -62.09 -72.64 31.54 -2.18 -20.85 -17.76 13.10 -
EY -1.61 -1.38 3.17 -45.79 -4.80 -5.63 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.29 0.16 0.17 0.24 0.27 22.66%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/02/24 24/02/23 28/09/21 27/08/20 28/08/19 29/08/18 30/08/17 -
Price 0.60 0.90 0.19 0.175 0.14 0.205 0.23 -
P/RPS 14.85 14.46 3.24 5.42 1.80 3.03 3.18 26.72%
P/EPS -59.14 -107.17 28.53 -3.19 -20.85 -18.21 13.39 -
EY -1.69 -0.93 3.50 -31.40 -4.80 -5.49 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.34 0.26 0.24 0.17 0.25 0.27 21.71%

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