[SMRT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.37%
YoY- -98.26%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,546 9,680 9,932 10,352 11,357 13,406 14,804 -36.11%
PBT -1,912 525 556 828 -7,143 -3,374 614 -
Tax 4,436 -94 -128 -160 -342 -434 -146 -
NP 2,524 430 428 668 -7,485 -3,809 468 206.59%
-
NP to SH 2,730 164 24 28 -7,557 -3,965 468 223.01%
-
Tax Rate - 17.90% 23.02% 19.32% - - 23.78% -
Total Cost 5,022 9,249 9,504 9,684 18,842 17,215 14,336 -50.21%
-
Net Worth 25,604 29,191 25,523 22,366 22,155 30,831 34,550 -18.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,604 29,191 25,523 22,366 22,155 30,831 34,550 -18.06%
NOSH 133,219 136,666 120,000 105,104 105,104 100,134 101,739 19.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 33.45% 4.45% 4.31% 6.45% -65.91% -28.41% 3.16% -
ROE 10.66% 0.56% 0.09% 0.13% -34.11% -12.86% 1.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.66 7.08 8.28 9.85 10.81 13.39 14.55 -46.61%
EPS -2.05 0.12 0.02 0.00 -7.19 -3.96 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.2136 0.2127 0.2128 0.2108 0.3079 0.3396 -31.50%
Adjusted Per Share Value based on latest NOSH - 120,288
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.66 2.13 2.18 2.27 2.49 2.94 3.25 -36.02%
EPS 0.60 0.04 0.01 0.01 -1.66 -0.87 0.10 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0641 0.0561 0.0491 0.0487 0.0677 0.0759 -18.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.06 0.07 0.07 0.13 0.14 -
P/RPS 0.88 0.71 0.72 0.71 0.65 0.97 0.96 -5.62%
P/EPS 2.44 41.67 300.00 262.76 -0.97 -3.28 30.43 -81.31%
EY 40.98 2.40 0.33 0.38 -102.71 -30.46 3.29 434.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.28 0.33 0.33 0.42 0.41 -26.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 21/08/09 27/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.07 0.05 0.05 0.07 0.13 0.07 0.16 -
P/RPS 1.24 0.71 0.60 0.71 1.20 0.52 1.10 8.29%
P/EPS 3.42 41.67 250.00 262.76 -1.81 -1.77 34.78 -78.60%
EY 29.27 2.40 0.40 0.38 -55.31 -56.57 2.88 367.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.24 0.33 0.62 0.23 0.47 -16.24%

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