[SMRT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -326.23%
YoY- -22157.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,792 8,153 6,720 3,308 7,546 9,680 9,932 12.08%
PBT 387 -1,954 -3,030 -6,112 -1,912 525 556 -21.40%
Tax -251 -52 -52 -80 4,436 -94 -128 56.47%
NP 136 -2,006 -3,082 -6,192 2,524 430 428 -53.33%
-
NP to SH 278 -2,006 -3,074 -6,176 2,730 164 24 409.66%
-
Tax Rate 64.86% - - - - 17.90% 23.02% -
Total Cost 11,656 10,159 9,802 9,500 5,022 9,249 9,504 14.53%
-
Net Worth 27,116 25,194 25,215 25,007 25,604 29,191 25,523 4.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 27,116 25,194 25,215 25,007 25,604 29,191 25,523 4.10%
NOSH 145,555 144,711 145,000 144,299 133,219 136,666 120,000 13.69%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.15% -24.61% -45.86% -187.18% 33.45% 4.45% 4.31% -
ROE 1.03% -7.96% -12.19% -24.70% 10.66% 0.56% 0.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.10 5.63 4.63 2.29 5.66 7.08 8.28 -1.45%
EPS 0.19 -1.39 -2.12 -4.28 -2.05 0.12 0.02 346.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1741 0.1739 0.1733 0.1922 0.2136 0.2127 -8.43%
Adjusted Per Share Value based on latest NOSH - 144,299
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.59 1.79 1.48 0.73 1.66 2.13 2.18 12.13%
EPS 0.06 -0.44 -0.68 -1.36 0.60 0.04 0.01 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.0553 0.0554 0.0549 0.0562 0.0641 0.0561 4.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.06 0.04 0.04 0.05 0.05 0.06 -
P/RPS 0.99 1.06 0.86 1.74 0.88 0.71 0.72 23.58%
P/EPS 41.89 -4.33 -1.89 -0.93 2.44 41.67 300.00 -72.98%
EY 2.39 -23.11 -53.00 -107.00 40.98 2.40 0.33 272.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.23 0.23 0.26 0.23 0.28 33.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/11/10 27/08/10 27/05/10 24/02/10 30/11/09 21/08/09 -
Price 0.09 0.06 0.05 0.04 0.07 0.05 0.05 -
P/RPS 1.11 1.06 1.08 1.74 1.24 0.71 0.60 50.53%
P/EPS 47.12 -4.33 -2.36 -0.93 3.42 41.67 250.00 -67.02%
EY 2.12 -23.11 -42.40 -107.00 29.27 2.40 0.40 203.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.34 0.29 0.23 0.36 0.23 0.24 58.53%

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