[SMRT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.72%
YoY- -1323.58%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,870 36,180 11,792 8,153 6,720 3,308 7,546 199.15%
PBT 6,262 4,216 387 -1,954 -3,030 -6,112 -1,912 -
Tax -46 -36 -251 -52 -52 -80 4,436 -
NP 6,216 4,180 136 -2,006 -3,082 -6,192 2,524 82.66%
-
NP to SH 6,212 4,184 278 -2,006 -3,074 -6,176 2,730 73.26%
-
Tax Rate 0.73% 0.85% 64.86% - - - - -
Total Cost 32,654 32,000 11,656 10,159 9,802 9,500 5,022 249.56%
-
Net Worth 30,386 28,477 27,116 25,194 25,215 25,007 25,604 12.12%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 30,386 28,477 27,116 25,194 25,215 25,007 25,604 12.12%
NOSH 146,509 147,323 145,555 144,711 145,000 144,299 133,219 6.56%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.99% 11.55% 1.15% -24.61% -45.86% -187.18% 33.45% -
ROE 20.44% 14.69% 1.03% -7.96% -12.19% -24.70% 10.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.53 24.56 8.10 5.63 4.63 2.29 5.66 180.87%
EPS 4.24 2.84 0.19 -1.39 -2.12 -4.28 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1933 0.1863 0.1741 0.1739 0.1733 0.1922 5.21%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.54 7.95 2.59 1.79 1.48 0.73 1.66 198.90%
EPS 1.36 0.92 0.06 -0.44 -0.68 -1.36 0.60 72.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0667 0.0626 0.0596 0.0553 0.0554 0.0549 0.0562 12.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.06 0.08 0.06 0.04 0.04 0.05 -
P/RPS 0.34 0.24 0.99 1.06 0.86 1.74 0.88 -47.04%
P/EPS 2.12 2.11 41.89 -4.33 -1.89 -0.93 2.44 -8.96%
EY 47.11 47.33 2.39 -23.11 -53.00 -107.00 40.98 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.43 0.34 0.23 0.23 0.26 39.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 27/05/10 24/02/10 -
Price 0.09 0.11 0.09 0.06 0.05 0.04 0.07 -
P/RPS 0.34 0.45 1.11 1.06 1.08 1.74 1.24 -57.89%
P/EPS 2.12 3.87 47.12 -4.33 -2.36 -0.93 3.42 -27.36%
EY 47.11 25.82 2.12 -23.11 -42.40 -107.00 29.27 37.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.48 0.34 0.29 0.23 0.36 12.61%

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