[SMRT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -16.48%
YoY- -14.86%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,572 18,977 16,154 15,038 13,512 12,156 12,505 34.76%
PBT 1,756 6,446 5,869 5,442 6,420 5,836 6,286 -57.23%
Tax -148 -192 -78 -80 0 0 0 -
NP 1,608 6,254 5,790 5,362 6,420 5,836 6,286 -59.66%
-
NP to SH 1,608 6,254 5,790 5,362 6,420 5,836 6,286 -59.66%
-
Tax Rate 8.43% 2.98% 1.33% 1.47% 0.00% 0.00% 0.00% -
Total Cost 17,964 12,723 10,364 9,676 7,092 6,320 6,218 102.71%
-
Net Worth 34,320 33,774 31,421 28,430 28,037 25,556 25,014 23.45%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 9 - -
Div Payout % - - - - - 0.16% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 34,320 33,774 31,421 28,430 28,037 25,556 25,014 23.45%
NOSH 100,499 99,984 100,069 100,037 100,312 94,129 92,270 5.85%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.22% 32.96% 35.85% 35.66% 47.51% 48.01% 50.27% -
ROE 4.69% 18.52% 18.43% 18.86% 22.90% 22.84% 25.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.47 18.98 16.14 15.03 13.47 12.91 13.55 27.30%
EPS 1.60 6.25 5.79 5.36 6.40 6.20 6.81 -61.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3415 0.3378 0.314 0.2842 0.2795 0.2715 0.2711 16.62%
Adjusted Per Share Value based on latest NOSH - 99,629
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.30 4.17 3.55 3.30 2.97 2.67 2.75 34.68%
EPS 0.35 1.37 1.27 1.18 1.41 1.28 1.38 -59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0742 0.069 0.0625 0.0616 0.0561 0.0549 23.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.15 0.19 0.22 0.23 0.22 0.23 0.19 -
P/RPS 0.77 1.00 1.36 1.53 1.63 1.78 1.40 -32.84%
P/EPS 9.38 3.04 3.80 4.29 3.44 3.71 2.79 124.25%
EY 10.67 32.92 26.30 23.30 29.09 26.96 35.86 -55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.44 0.56 0.70 0.81 0.79 0.85 0.70 -26.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 28/11/07 29/08/07 28/05/07 21/02/07 28/11/06 -
Price 0.17 0.16 0.20 0.23 0.20 0.26 0.23 -
P/RPS 0.87 0.84 1.24 1.53 1.48 2.01 1.70 -35.99%
P/EPS 10.63 2.56 3.46 4.29 3.13 4.19 3.38 114.50%
EY 9.41 39.09 28.93 23.30 32.00 23.85 29.62 -53.40%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.50 0.47 0.64 0.81 0.72 0.96 0.85 -29.77%

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