[SMRT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.0%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,406 14,804 19,572 18,977 16,154 15,038 13,512 -0.52%
PBT -3,374 614 1,756 6,446 5,869 5,442 6,420 -
Tax -434 -146 -148 -192 -78 -80 0 -
NP -3,809 468 1,608 6,254 5,790 5,362 6,420 -
-
NP to SH -3,965 468 1,608 6,254 5,790 5,362 6,420 -
-
Tax Rate - 23.78% 8.43% 2.98% 1.33% 1.47% 0.00% -
Total Cost 17,215 14,336 17,964 12,723 10,364 9,676 7,092 80.32%
-
Net Worth 30,831 34,550 34,320 33,774 31,421 28,430 28,037 6.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 30,831 34,550 34,320 33,774 31,421 28,430 28,037 6.51%
NOSH 100,134 101,739 100,499 99,984 100,069 100,037 100,312 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -28.41% 3.16% 8.22% 32.96% 35.85% 35.66% 47.51% -
ROE -12.86% 1.35% 4.69% 18.52% 18.43% 18.86% 22.90% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.39 14.55 19.47 18.98 16.14 15.03 13.47 -0.39%
EPS -3.96 0.46 1.60 6.25 5.79 5.36 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.3396 0.3415 0.3378 0.314 0.2842 0.2795 6.64%
Adjusted Per Share Value based on latest NOSH - 99,783
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.94 3.25 4.30 4.17 3.55 3.30 2.97 -0.67%
EPS -0.87 0.10 0.35 1.37 1.27 1.18 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0759 0.0754 0.0742 0.069 0.0625 0.0616 6.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.13 0.14 0.15 0.19 0.22 0.23 0.22 -
P/RPS 0.97 0.96 0.77 1.00 1.36 1.53 1.63 -29.18%
P/EPS -3.28 30.43 9.38 3.04 3.80 4.29 3.44 -
EY -30.46 3.29 10.67 32.92 26.30 23.30 29.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.44 0.56 0.70 0.81 0.79 -34.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 30/05/08 27/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.07 0.16 0.17 0.16 0.20 0.23 0.20 -
P/RPS 0.52 1.10 0.87 0.84 1.24 1.53 1.48 -50.11%
P/EPS -1.77 34.78 10.63 2.56 3.46 4.29 3.13 -
EY -56.57 2.88 9.41 39.09 28.93 23.30 32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.47 0.50 0.47 0.64 0.81 0.72 -53.17%

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