[SMI] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.98%
YoY- -101.18%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 153,262 232,434 182,818 77,790 58,699 100,949 74,768 12.70%
PBT 6,460 17,003 8,551 -61,564 -33,450 -32,812 -12,105 -
Tax -3,043 -6,927 -485 -391 2,654 34,091 12,863 -
NP 3,417 10,076 8,066 -61,955 -30,796 1,279 758 28.51%
-
NP to SH 3,683 11,341 8,066 -61,955 -30,796 -35,535 -12,634 -
-
Tax Rate 47.11% 40.74% 5.67% - - - - -
Total Cost 149,845 222,358 174,752 139,745 89,495 99,670 74,010 12.46%
-
Net Worth 167,488 152,942 155,560 147,009 146,224 151,541 213,164 -3.93%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 167,488 152,942 155,560 147,009 146,224 151,541 213,164 -3.93%
NOSH 165,830 164,454 155,560 156,393 155,558 154,634 155,594 1.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.23% 4.33% 4.41% -79.64% -52.46% 1.27% 1.01% -
ROE 2.20% 7.42% 5.19% -42.14% -21.06% -23.45% -5.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.42 141.34 117.52 49.74 37.73 65.28 48.05 11.51%
EPS 2.22 6.90 5.19 -39.61 -19.80 -22.98 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 1.00 0.94 0.94 0.98 1.37 -4.95%
Adjusted Per Share Value based on latest NOSH - 156,393
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.00 110.71 87.08 37.05 27.96 48.08 35.61 12.70%
EPS 1.75 5.40 3.84 -29.51 -14.67 -16.93 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7978 0.7285 0.741 0.7002 0.6965 0.7218 1.0154 -3.93%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.25 0.26 0.32 0.19 0.28 0.30 0.61 -
P/RPS 0.27 0.18 0.27 0.38 0.74 0.46 1.27 -22.73%
P/EPS 11.26 3.77 6.17 -0.48 -1.41 -1.31 -7.51 -
EY 8.88 26.52 16.20 -208.50 -70.70 -76.60 -13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.20 0.30 0.31 0.45 -9.32%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 25/08/05 27/08/04 29/08/03 30/08/02 28/08/01 30/08/00 -
Price 0.25 0.28 0.29 0.25 0.25 0.34 0.56 -
P/RPS 0.27 0.20 0.25 0.50 0.66 0.52 1.17 -21.67%
P/EPS 11.26 4.06 5.59 -0.63 -1.26 -1.48 -6.90 -
EY 8.88 24.63 17.88 -158.46 -79.19 -67.59 -14.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.29 0.27 0.27 0.35 0.41 -7.91%

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