[SMRT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 51.76%
YoY- 87.37%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 116,508 121,864 120,433 106,192 93,012 52,398 46,596 84.32%
PBT 8,876 12,134 15,530 14,148 9,264 10,244 5,365 39.92%
Tax -5,736 -5,109 -4,133 -3,888 -1,252 -1,981 -1,144 193.23%
NP 3,140 7,025 11,397 10,260 8,012 8,263 4,221 -17.91%
-
NP to SH 3,156 5,575 9,178 7,922 5,220 8,216 4,221 -17.63%
-
Tax Rate 64.62% 42.10% 26.61% 27.48% 13.51% 19.34% 21.32% -
Total Cost 113,368 114,839 109,036 95,932 85,000 44,135 42,374 92.83%
-
Net Worth 84,446 71,897 72,583 62,607 60,692 58,993 53,399 35.77%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 19 1,279 -
Div Payout % - - - - - 0.23% 30.30% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,446 71,897 72,583 62,607 60,692 58,993 53,399 35.77%
NOSH 239,090 214,235 207,975 197,064 194,776 192,412 191,878 15.81%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.70% 5.76% 9.46% 9.66% 8.61% 15.77% 9.06% -
ROE 3.74% 7.75% 12.65% 12.65% 8.60% 13.93% 7.91% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.73 56.88 57.91 53.89 47.75 27.23 24.28 59.17%
EPS 1.32 2.61 4.41 4.02 2.68 4.27 2.20 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.67 -
NAPS 0.3532 0.3356 0.349 0.3177 0.3116 0.3066 0.2783 17.23%
Adjusted Per Share Value based on latest NOSH - 198,208
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 25.59 26.77 26.45 23.33 20.43 11.51 10.24 84.25%
EPS 0.69 1.22 2.02 1.74 1.15 1.80 0.93 -18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.1855 0.1579 0.1594 0.1375 0.1333 0.1296 0.1173 35.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.495 0.64 0.815 0.70 0.25 0.22 0.22 -
P/RPS 1.02 1.13 1.41 1.30 0.52 0.81 0.91 7.91%
P/EPS 37.50 24.59 18.47 17.41 9.33 5.15 10.00 141.56%
EY 2.67 4.07 5.42 5.74 10.72 19.41 10.00 -58.56%
DY 0.00 0.00 0.00 0.00 0.00 0.05 3.03 -
P/NAPS 1.40 1.91 2.34 2.20 0.80 0.72 0.79 46.49%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.435 0.565 0.855 0.795 0.65 0.21 0.225 -
P/RPS 0.89 0.99 1.48 1.48 1.36 0.77 0.93 -2.89%
P/EPS 32.95 21.71 19.37 19.78 24.25 4.92 10.23 118.25%
EY 3.03 4.61 5.16 5.06 4.12 20.33 9.78 -54.24%
DY 0.00 0.00 0.00 0.00 0.00 0.05 2.96 -
P/NAPS 1.23 1.68 2.45 2.50 2.09 0.68 0.81 32.14%

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