[SMI] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SMI] SOUTH MALAYSIA INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -119.01%
YoY- -205.26%
Quarter Report
Latest QR
Upcoming QR
SMI's Result
SMI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 60,963 95,126 125,023 145,767 136,222 131,280 218,135 -19.13%
PBT -19,086 -10,285 -3,461 -16,327 24,840 9,546 12,248 -
Tax -71 589 -2,797 -4,365 -4,942 -2,125 -6,159 -52.45%
NP -19,157 -9,696 -6,258 -20,692 19,898 7,421 6,089 -
-
NP to SH -17,939 -8,792 -2,646 -20,865 19,823 7,878 6,015 -
-
Tax Rate - - - - 19.90% 22.26% 50.29% -
Total Cost 80,120 104,822 131,281 166,459 116,324 123,859 212,046 -14.96%
-
Net Worth 153,256 163,753 169,054 171,865 197,442 180,268 176,656 -2.33%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 153,256 163,753 169,054 171,865 197,442 180,268 176,656 -2.33%
NOSH 209,940 209,940 209,940 209,591 210,045 209,614 210,305 -0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -31.42% -10.19% -5.01% -14.20% 14.61% 5.65% 2.79% -
ROE -11.71% -5.37% -1.57% -12.14% 10.04% 4.37% 3.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.04 45.31 59.90 69.55 64.85 62.63 103.72 -19.10%
EPS -8.54 -4.19 -1.27 -9.96 9.44 3.76 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.78 0.81 0.82 0.94 0.86 0.84 -2.31%
Adjusted Per Share Value based on latest NOSH - 209,591
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.98 45.22 59.44 69.30 64.76 62.41 103.70 -19.13%
EPS -8.53 -4.18 -1.26 -9.92 9.42 3.75 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.7785 0.8037 0.8171 0.9386 0.857 0.8398 -2.33%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.19 0.22 0.23 0.21 0.19 0.19 -
P/RPS 0.69 0.42 0.37 0.33 0.32 0.30 0.18 25.08%
P/EPS -2.34 -4.54 -17.35 -2.31 2.23 5.06 6.64 -
EY -42.72 -22.04 -5.76 -43.28 44.94 19.78 15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.27 0.28 0.22 0.22 0.23 2.70%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 27/08/12 25/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.20 0.16 0.20 0.21 0.22 0.19 0.20 -
P/RPS 0.69 0.35 0.33 0.30 0.34 0.30 0.19 23.96%
P/EPS -2.34 -3.82 -15.78 -2.11 2.33 5.06 6.99 -
EY -42.72 -26.17 -6.34 -47.41 42.90 19.78 14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.25 0.26 0.23 0.22 0.24 1.98%

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