[SMRT] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -39.26%
YoY- -32.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 109,150 110,086 116,508 121,864 120,433 106,192 93,012 11.24%
PBT -3,852 2,334 8,876 12,134 15,530 14,148 9,264 -
Tax -4,656 -5,428 -5,736 -5,109 -4,133 -3,888 -1,252 139.84%
NP -8,508 -3,094 3,140 7,025 11,397 10,260 8,012 -
-
NP to SH -8,502 -3,088 3,156 5,575 9,178 7,922 5,220 -
-
Tax Rate - 232.56% 64.62% 42.10% 26.61% 27.48% 13.51% -
Total Cost 117,658 113,180 113,368 114,839 109,036 95,932 85,000 24.17%
-
Net Worth 82,192 85,293 84,446 71,897 72,583 62,607 60,692 22.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,192 85,293 84,446 71,897 72,583 62,607 60,692 22.38%
NOSH 253,055 249,032 239,090 214,235 207,975 197,064 194,776 19.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -7.79% -2.81% 2.70% 5.76% 9.46% 9.66% 8.61% -
ROE -10.34% -3.62% 3.74% 7.75% 12.65% 12.65% 8.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.13 44.21 48.73 56.88 57.91 53.89 47.75 -6.55%
EPS -3.36 -1.24 1.32 2.61 4.41 4.02 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3248 0.3425 0.3532 0.3356 0.349 0.3177 0.3116 2.80%
Adjusted Per Share Value based on latest NOSH - 215,303
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.98 24.18 25.59 26.77 26.45 23.33 20.43 11.26%
EPS -1.87 -0.68 0.69 1.22 2.02 1.74 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1874 0.1855 0.1579 0.1594 0.1375 0.1333 22.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.285 0.33 0.495 0.64 0.815 0.70 0.25 -
P/RPS 0.66 0.75 1.02 1.13 1.41 1.30 0.52 17.20%
P/EPS -8.48 -26.61 37.50 24.59 18.47 17.41 9.33 -
EY -11.79 -3.76 2.67 4.07 5.42 5.74 10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.40 1.91 2.34 2.20 0.80 6.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.27 0.19 0.435 0.565 0.855 0.795 0.65 -
P/RPS 0.63 0.43 0.89 0.99 1.48 1.48 1.36 -40.10%
P/EPS -8.04 -15.32 32.95 21.71 19.37 19.78 24.25 -
EY -12.44 -6.53 3.03 4.61 5.16 5.06 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 1.23 1.68 2.45 2.50 2.09 -45.94%

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