[SMI] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.41%
YoY- 753.94%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 62,811 30,730 41,547 64,319 19,492 22,550 14,216 28.08%
PBT 6,089 315 3,367 3,784 133 -2,562 -304 -
Tax -2,119 142 -1,262 -135 -691 -1,047 304 -
NP 3,970 457 2,105 3,649 -558 -3,609 0 -
-
NP to SH 3,956 425 2,105 3,649 -558 -3,609 -270 -
-
Tax Rate 34.80% -45.08% 37.48% 3.57% 519.55% - - -
Total Cost 58,841 30,273 39,442 60,670 20,050 26,159 14,216 26.69%
-
Net Worth 168,811 163,461 156,230 0 145,699 141,559 177,882 -0.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 168,811 163,461 156,230 0 145,699 141,559 177,882 -0.86%
NOSH 168,811 163,461 164,453 155,495 154,999 155,560 158,823 1.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.32% 1.49% 5.07% 5.67% -2.86% -16.00% 0.00% -
ROE 2.34% 0.26% 1.35% 0.00% -0.38% -2.55% -0.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.21 18.80 25.26 41.36 12.58 14.50 8.95 26.79%
EPS 2.34 0.26 1.28 2.35 -0.36 -2.32 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.95 0.00 0.94 0.91 1.12 -1.87%
Adjusted Per Share Value based on latest NOSH - 155,495
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.86 14.61 19.75 30.58 9.27 10.72 6.76 28.07%
EPS 1.88 0.20 1.00 1.73 -0.27 -1.72 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.7771 0.7427 0.00 0.6927 0.673 0.8457 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.36 0.23 0.25 0.33 0.25 0.22 0.25 -
P/RPS 0.97 1.22 0.99 0.80 1.99 1.52 2.79 -16.13%
P/EPS 15.36 88.46 19.53 14.06 -69.44 -9.48 -147.06 -
EY 6.51 1.13 5.12 7.11 -1.44 -10.55 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.26 0.00 0.27 0.24 0.22 8.55%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 25/11/05 23/11/04 19/11/03 29/11/02 27/11/01 -
Price 0.32 0.28 0.23 0.31 0.26 0.20 0.34 -
P/RPS 0.86 1.49 0.91 0.75 2.07 1.38 3.80 -21.92%
P/EPS 13.66 107.69 17.97 13.21 -72.22 -8.62 -200.00 -
EY 7.32 0.93 5.57 7.57 -1.38 -11.60 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.24 0.00 0.28 0.22 0.30 1.08%

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