[SMRT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.26%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 93,012 52,398 46,596 45,482 46,512 61,445 65,738 26.05%
PBT 9,264 10,244 5,365 4,672 4,536 10,018 11,972 -15.72%
Tax -1,252 -1,981 -1,144 -458 -136 -1,450 -420 107.26%
NP 8,012 8,263 4,221 4,214 4,400 8,568 11,552 -21.66%
-
NP to SH 5,220 8,216 4,221 4,228 4,416 8,507 11,558 -41.16%
-
Tax Rate 13.51% 19.34% 21.32% 9.80% 3.00% 14.47% 3.51% -
Total Cost 85,000 44,135 42,374 41,268 42,112 52,877 54,186 35.04%
-
Net Worth 60,692 58,993 53,399 52,145 51,621 44,334 45,008 22.07%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19 1,279 - - 16 1,094 -
Div Payout % - 0.23% 30.30% - - 0.19% 9.47% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 60,692 58,993 53,399 52,145 51,621 44,334 45,008 22.07%
NOSH 194,776 192,412 191,878 190,450 190,344 164,444 164,204 12.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.61% 15.77% 9.06% 9.27% 9.46% 13.94% 17.57% -
ROE 8.60% 13.93% 7.91% 8.11% 8.55% 19.19% 25.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.75 27.23 24.28 23.88 24.44 37.37 40.03 12.48%
EPS 2.68 4.27 2.20 2.22 2.32 5.18 7.04 -47.50%
DPS 0.00 0.01 0.67 0.00 0.00 0.01 0.67 -
NAPS 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 0.2741 8.93%
Adjusted Per Share Value based on latest NOSH - 190,566
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.43 11.51 10.24 9.99 10.22 13.50 14.44 26.05%
EPS 1.15 1.80 0.93 0.93 0.97 1.87 2.54 -41.06%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.24 -
NAPS 0.1333 0.1296 0.1173 0.1145 0.1134 0.0974 0.0989 22.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.25 0.22 0.22 0.225 0.24 0.26 0.22 -
P/RPS 0.52 0.81 0.91 0.94 0.98 0.70 0.55 -3.67%
P/EPS 9.33 5.15 10.00 10.14 10.34 5.03 3.13 107.25%
EY 10.72 19.41 10.00 9.87 9.67 19.90 32.00 -51.79%
DY 0.00 0.05 3.03 0.00 0.00 0.04 3.03 -
P/NAPS 0.80 0.72 0.79 0.82 0.88 0.96 0.80 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 -
Price 0.65 0.21 0.225 0.21 0.24 0.20 0.27 -
P/RPS 1.36 0.77 0.93 0.88 0.98 0.54 0.67 60.38%
P/EPS 24.25 4.92 10.23 9.46 10.34 3.87 3.84 242.03%
EY 4.12 20.33 9.78 10.57 9.67 25.87 26.07 -70.80%
DY 0.00 0.05 2.96 0.00 0.00 0.05 2.47 -
P/NAPS 2.09 0.68 0.81 0.77 0.88 0.74 0.99 64.64%

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