[SMRT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -36.47%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 121,864 120,433 106,192 93,012 52,398 46,596 45,482 92.56%
PBT 12,134 15,530 14,148 9,264 10,244 5,365 4,672 88.61%
Tax -5,109 -4,133 -3,888 -1,252 -1,981 -1,144 -458 397.05%
NP 7,025 11,397 10,260 8,012 8,263 4,221 4,214 40.46%
-
NP to SH 5,575 9,178 7,922 5,220 8,216 4,221 4,228 20.18%
-
Tax Rate 42.10% 26.61% 27.48% 13.51% 19.34% 21.32% 9.80% -
Total Cost 114,839 109,036 95,932 85,000 44,135 42,374 41,268 97.47%
-
Net Worth 71,897 72,583 62,607 60,692 58,993 53,399 52,145 23.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 19 1,279 - -
Div Payout % - - - - 0.23% 30.30% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 71,897 72,583 62,607 60,692 58,993 53,399 52,145 23.80%
NOSH 214,235 207,975 197,064 194,776 192,412 191,878 190,450 8.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.76% 9.46% 9.66% 8.61% 15.77% 9.06% 9.27% -
ROE 7.75% 12.65% 12.65% 8.60% 13.93% 7.91% 8.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.88 57.91 53.89 47.75 27.23 24.28 23.88 78.07%
EPS 2.61 4.41 4.02 2.68 4.27 2.20 2.22 11.36%
DPS 0.00 0.00 0.00 0.00 0.01 0.67 0.00 -
NAPS 0.3356 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 14.48%
Adjusted Per Share Value based on latest NOSH - 194,776
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.77 26.45 23.33 20.43 11.51 10.24 9.99 92.57%
EPS 1.22 2.02 1.74 1.15 1.80 0.93 0.93 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1579 0.1594 0.1375 0.1333 0.1296 0.1173 0.1145 23.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.815 0.70 0.25 0.22 0.22 0.225 -
P/RPS 1.13 1.41 1.30 0.52 0.81 0.91 0.94 13.01%
P/EPS 24.59 18.47 17.41 9.33 5.15 10.00 10.14 80.21%
EY 4.07 5.42 5.74 10.72 19.41 10.00 9.87 -44.50%
DY 0.00 0.00 0.00 0.00 0.05 3.03 0.00 -
P/NAPS 1.91 2.34 2.20 0.80 0.72 0.79 0.82 75.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.565 0.855 0.795 0.65 0.21 0.225 0.21 -
P/RPS 0.99 1.48 1.48 1.36 0.77 0.93 0.88 8.14%
P/EPS 21.71 19.37 19.78 24.25 4.92 10.23 9.46 73.72%
EY 4.61 5.16 5.06 4.12 20.33 9.78 10.57 -42.40%
DY 0.00 0.00 0.00 0.00 0.05 2.96 0.00 -
P/NAPS 1.68 2.45 2.50 2.09 0.68 0.81 0.77 67.98%

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