[SMI] YoY TTM Result on 31-Mar-2000 [#1]

Stock

[SMI] SOUTH MALAYSIA INDUSTRIES BHD

Announcement Date

01-Jun-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2000 [#1]

Profit Trend

QoQ- -49.63%

YoY--%

Quarter Report

SMI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	69,188	65,026	100,888	56,205	7.17%
YoY %	6.40%	-35.55%	79.50%	-	-
Horiz. %	123.10%	115.69%	179.50%	100.00%	-
PBT	-71,482	-25,458	-38,753	-5,555	134.33%
YoY %	-180.78%	34.31%	-597.62%	-	-
Horiz. %	1,286.80%	458.29%	697.62%	100.00%	-
Tax	1,884	1,351	40,032	6,313	-33.17%
YoY %	39.45%	-96.63%	534.12%	-	-
Horiz. %	29.84%	21.40%	634.12%	100.00%	-
NP	-69,598	-24,107	1,279	758	-
YoY %	-188.70%	-1,984.83%	68.73%	-	-
Horiz. %	-9,181.79%	-3,180.34%	168.73%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	-69,598	-24,741	-40,658	-6,877	116.30%
YoY %	-181.31%	39.15%	-491.22%	-	-
Horiz. %	1,012.04%	359.76%	591.22%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Total Cost	138,786	89,133	99,609	55,447	35.77%
YoY %	55.71%	-10.52%	79.65%	-	-
Horiz. %	250.30%	160.75%	179.65%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	145,286	150,538	182,491	215,686	-12.34%
YoY %	-3.49%	-17.51%	-15.39%	-	-
Horiz. %	67.36%	69.79%	84.61%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	145,286	150,538	182,491	215,686	-12.34%
YoY %	-3.49%	-17.51%	-15.39%	-	-
Horiz. %	67.36%	69.79%	84.61%	100.00%	-
NOSH	156,222	153,611	155,975	155,170	0.22%
YoY %	1.70%	-1.52%	0.52%	-	-
Horiz. %	100.68%	99.00%	100.52%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-100.59%	-37.07%	1.27%	1.35%	-
YoY %	-171.35%	-3,018.90%	-5.93%	-	-
Horiz. %	-7,451.11%	-2,745.93%	94.07%	100.00%	-
ROE	-47.90%	-16.43%	-22.28%	-3.19%	-
YoY %	-191.54%	26.26%	-598.43%	-	-
Horiz. %	1,501.57%	515.05%	698.43%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	44.29	42.33	64.68	36.22	6.93%
YoY %	4.63%	-34.55%	78.58%	-	-
Horiz. %	122.28%	116.87%	178.58%	100.00%	-
EPS	-44.55	-16.11	-26.07	-4.43	115.84%
YoY %	-176.54%	38.20%	-488.49%	-	-
Horiz. %	1,005.64%	363.66%	588.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.93	0.98	1.17	1.39	-12.53%
YoY %	-5.10%	-16.24%	-15.83%	-	-
Horiz. %	66.91%	70.50%	84.17%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 155,170
RPS	32.96	30.97	48.06	26.77	7.17%
YoY %	6.43%	-35.56%	79.53%	-	-
Horiz. %	123.12%	115.69%	179.53%	100.00%	-
EPS	-33.15	-11.78	-19.37	-3.28	116.20%
YoY %	-181.41%	39.18%	-490.55%	-	-
Horiz. %	1,010.67%	359.15%	590.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.692	0.7171	0.8693	1.0274	-12.34%
YoY %	-3.50%	-17.51%	-15.39%	-	-
Horiz. %	67.35%	69.80%	84.61%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.22	0.34	0.29	0.87	-
P/RPS	0.50	0.80	0.45	2.40	-40.71%
YoY %	-37.50%	77.78%	-81.25%	-	-
Horiz. %	20.83%	33.33%	18.75%	100.00%	-
P/EPS	-0.49	-2.11	-1.11	-19.63	-70.77%
YoY %	76.78%	-90.09%	94.35%	-	-
Horiz. %	2.50%	10.75%	5.65%	100.00%	-
EY	-202.50	-47.37	-89.89	-5.09	241.37%
YoY %	-327.49%	47.30%	-1,666.01%	-	-
Horiz. %	3,978.39%	930.65%	1,766.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.24	0.35	0.25	0.63	-27.50%
YoY %	-31.43%	40.00%	-60.32%	-	-
Horiz. %	38.10%	55.56%	39.68%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	30/05/03	11/06/02	08/06/01	-	-
Price	0.17	0.28	0.27	0.00	-
P/RPS	0.38	0.66	0.42	0.00	-
YoY %	-42.42%	57.14%	0.00%	-	-
Horiz. %	90.48%	157.14%	100.00%	-	-
P/EPS	-0.38	-1.74	-1.04	0.00	-
YoY %	78.16%	-67.31%	0.00%	-	-
Horiz. %	36.54%	167.31%	100.00%	-	-
EY	-262.06	-57.52	-96.54	0.00	-
YoY %	-355.60%	40.42%	0.00%	-	-
Horiz. %	271.45%	59.58%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	0.18	0.29	0.23	0.00	-
YoY %	-37.93%	26.09%	0.00%	-	-
Horiz. %	78.26%	126.09%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos