[SMRT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -48.09%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,398 46,596 45,482 46,512 61,445 65,738 64,486 -12.89%
PBT 10,244 5,365 4,672 4,536 10,018 11,972 11,628 -8.08%
Tax -1,981 -1,144 -458 -136 -1,450 -420 -356 213.03%
NP 8,263 4,221 4,214 4,400 8,568 11,552 11,272 -18.65%
-
NP to SH 8,216 4,221 4,228 4,416 8,507 11,558 11,292 -19.05%
-
Tax Rate 19.34% 21.32% 9.80% 3.00% 14.47% 3.51% 3.06% -
Total Cost 44,135 42,374 41,268 42,112 52,877 54,186 53,214 -11.69%
-
Net Worth 58,993 53,399 52,145 51,621 44,334 45,008 43,641 22.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19 1,279 - - 16 1,094 1,641 -94.84%
Div Payout % 0.23% 30.30% - - 0.19% 9.47% 14.53% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,993 53,399 52,145 51,621 44,334 45,008 43,641 22.18%
NOSH 192,412 191,878 190,450 190,344 164,444 164,204 164,127 11.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.77% 9.06% 9.27% 9.46% 13.94% 17.57% 17.48% -
ROE 13.93% 7.91% 8.11% 8.55% 19.19% 25.68% 25.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.23 24.28 23.88 24.44 37.37 40.03 39.29 -21.63%
EPS 4.27 2.20 2.22 2.32 5.18 7.04 6.88 -27.17%
DPS 0.01 0.67 0.00 0.00 0.01 0.67 1.00 -95.31%
NAPS 0.3066 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 9.93%
Adjusted Per Share Value based on latest NOSH - 190,344
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.51 10.24 9.99 10.22 13.50 14.44 14.17 -12.91%
EPS 1.80 0.93 0.93 0.97 1.87 2.54 2.48 -19.18%
DPS 0.00 0.28 0.00 0.00 0.00 0.24 0.36 -
NAPS 0.1296 0.1173 0.1145 0.1134 0.0974 0.0989 0.0959 22.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.22 0.225 0.24 0.26 0.22 0.18 -
P/RPS 0.81 0.91 0.94 0.98 0.70 0.55 0.46 45.67%
P/EPS 5.15 10.00 10.14 10.34 5.03 3.13 2.62 56.72%
EY 19.41 10.00 9.87 9.67 19.90 32.00 38.22 -36.26%
DY 0.05 3.03 0.00 0.00 0.04 3.03 5.56 -95.63%
P/NAPS 0.72 0.79 0.82 0.88 0.96 0.80 0.68 3.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 -
Price 0.21 0.225 0.21 0.24 0.20 0.27 0.28 -
P/RPS 0.77 0.93 0.88 0.98 0.54 0.67 0.71 5.54%
P/EPS 4.92 10.23 9.46 10.34 3.87 3.84 4.07 13.43%
EY 20.33 9.78 10.57 9.67 25.87 26.07 24.57 -11.83%
DY 0.05 2.96 0.00 0.00 0.05 2.47 3.57 -94.14%
P/NAPS 0.68 0.81 0.77 0.88 0.74 0.99 1.05 -25.08%

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