[SMRT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.16%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 106,192 93,012 52,398 46,596 45,482 46,512 61,445 44.15%
PBT 14,148 9,264 10,244 5,365 4,672 4,536 10,018 25.95%
Tax -3,888 -1,252 -1,981 -1,144 -458 -136 -1,450 93.35%
NP 10,260 8,012 8,263 4,221 4,214 4,400 8,568 12.80%
-
NP to SH 7,922 5,220 8,216 4,221 4,228 4,416 8,507 -4.65%
-
Tax Rate 27.48% 13.51% 19.34% 21.32% 9.80% 3.00% 14.47% -
Total Cost 95,932 85,000 44,135 42,374 41,268 42,112 52,877 48.91%
-
Net Worth 62,607 60,692 58,993 53,399 52,145 51,621 44,334 25.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19 1,279 - - 16 -
Div Payout % - - 0.23% 30.30% - - 0.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 62,607 60,692 58,993 53,399 52,145 51,621 44,334 25.95%
NOSH 197,064 194,776 192,412 191,878 190,450 190,344 164,444 12.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.66% 8.61% 15.77% 9.06% 9.27% 9.46% 13.94% -
ROE 12.65% 8.60% 13.93% 7.91% 8.11% 8.55% 19.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.89 47.75 27.23 24.28 23.88 24.44 37.37 27.72%
EPS 4.02 2.68 4.27 2.20 2.22 2.32 5.18 -15.58%
DPS 0.00 0.00 0.01 0.67 0.00 0.00 0.01 -
NAPS 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 11.59%
Adjusted Per Share Value based on latest NOSH - 191,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.33 20.43 11.51 10.24 9.99 10.22 13.50 44.15%
EPS 1.74 1.15 1.80 0.93 0.93 0.97 1.87 -4.70%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.1375 0.1333 0.1296 0.1173 0.1145 0.1134 0.0974 25.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.25 0.22 0.22 0.225 0.24 0.26 -
P/RPS 1.30 0.52 0.81 0.91 0.94 0.98 0.70 51.25%
P/EPS 17.41 9.33 5.15 10.00 10.14 10.34 5.03 129.33%
EY 5.74 10.72 19.41 10.00 9.87 9.67 19.90 -56.44%
DY 0.00 0.00 0.05 3.03 0.00 0.00 0.04 -
P/NAPS 2.20 0.80 0.72 0.79 0.82 0.88 0.96 74.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 -
Price 0.795 0.65 0.21 0.225 0.21 0.24 0.20 -
P/RPS 1.48 1.36 0.77 0.93 0.88 0.98 0.54 96.20%
P/EPS 19.78 24.25 4.92 10.23 9.46 10.34 3.87 197.60%
EY 5.06 4.12 20.33 9.78 10.57 9.67 25.87 -66.40%
DY 0.00 0.00 0.05 2.96 0.00 0.00 0.05 -
P/NAPS 2.50 2.09 0.68 0.81 0.77 0.88 0.74 125.65%

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