[SMI] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -338.38%
YoY- -34.64%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 30,993 47,768 39,688 37,994 62,577 47,181 17,873 9.59%
PBT 151 338 -3,911 -6,158 -2,126 1,595 -60,821 -
Tax 692 -1,165 -167 995 -1,601 1,940 818 -2.74%
NP 843 -827 -4,078 -5,163 -3,727 3,535 -60,003 -
-
NP to SH 1,332 -848 -4,087 -5,018 -3,727 3,535 -60,003 -
-
Tax Rate -458.28% 344.67% - - - -121.63% - -
Total Cost 30,150 48,595 43,766 43,157 66,304 43,646 77,876 -14.61%
-
Net Worth 174,695 170,605 161,290 160,000 139,762 134,019 146,248 3.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 174,695 170,605 161,290 160,000 139,762 134,019 146,248 3.00%
NOSH 210,476 208,055 166,279 160,000 155,291 155,836 155,583 5.16%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.72% -1.73% -10.28% -13.59% -5.96% 7.49% -335.72% -
ROE 0.76% -0.50% -2.53% -3.14% -2.67% 2.64% -41.03% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.73 22.96 23.87 23.75 40.30 30.28 11.49 4.22%
EPS 0.63 -0.40 -2.46 -3.05 -2.40 2.27 -38.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.97 1.00 0.90 0.86 0.94 -2.05%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.76 22.75 18.90 18.10 29.81 22.47 8.51 9.60%
EPS 0.63 -0.40 -1.95 -2.39 -1.78 1.68 -28.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8321 0.8126 0.7683 0.7621 0.6657 0.6384 0.6966 3.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.10 0.31 0.26 0.25 0.34 0.29 0.27 -
P/RPS 0.68 1.35 1.09 1.05 0.84 0.96 2.35 -18.65%
P/EPS 15.80 -76.06 -10.58 -7.97 -14.17 12.78 -0.70 -
EY 6.33 -1.31 -9.45 -12.55 -7.06 7.82 -142.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.38 0.27 0.25 0.38 0.34 0.29 -13.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 28/02/06 23/02/05 25/02/04 28/02/03 -
Price 0.12 0.22 0.38 0.26 0.34 0.31 0.20 -
P/RPS 0.81 0.96 1.59 1.09 0.84 1.02 1.74 -11.95%
P/EPS 18.96 -53.98 -15.46 -8.29 -14.17 13.67 -0.52 -
EY 5.27 -1.85 -6.47 -12.06 -7.06 7.32 -192.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.27 0.39 0.26 0.38 0.36 0.21 -6.52%

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