[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 49.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 7,519 3,378 12,156 9,379 6,107 2,965 7,937 -3.55%
PBT 2,721 1,605 5,836 4,715 3,149 1,628 3,629 -17.51%
Tax -40 0 0 0 0 0 0 -
NP 2,681 1,605 5,836 4,715 3,149 1,628 3,629 -18.32%
-
NP to SH 2,681 1,605 5,836 4,715 3,149 1,628 3,629 -18.32%
-
Tax Rate 1.47% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,838 1,773 6,320 4,664 2,958 1,337 4,308 8.06%
-
Net Worth 28,430 28,037 25,556 25,014 22,713 24,969 14,712 55.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 9 - - - - -
Div Payout % - - 0.16% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 28,430 28,037 25,556 25,014 22,713 24,969 14,712 55.33%
NOSH 100,037 100,312 94,129 92,270 88,207 99,877 70,057 26.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.66% 47.51% 48.01% 50.27% 51.56% 54.91% 45.72% -
ROE 9.43% 5.72% 22.84% 18.85% 13.86% 6.52% 24.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.52 3.37 12.91 10.16 6.92 2.97 11.33 -23.96%
EPS 2.68 1.60 6.20 5.11 3.57 1.63 5.18 -35.63%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2795 0.2715 0.2711 0.2575 0.25 0.21 22.41%
Adjusted Per Share Value based on latest NOSH - 92,117
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.65 0.74 2.67 2.06 1.34 0.65 1.74 -3.48%
EPS 0.59 0.35 1.28 1.04 0.69 0.36 0.80 -18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0616 0.0561 0.0549 0.0499 0.0548 0.0323 55.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - -
Price 0.23 0.22 0.23 0.19 0.19 0.19 0.00 -
P/RPS 3.06 6.53 1.78 1.87 2.74 6.40 0.00 -
P/EPS 8.58 13.75 3.71 3.72 5.32 11.66 0.00 -
EY 11.65 7.27 26.96 26.89 18.79 8.58 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.85 0.70 0.74 0.76 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 21/02/07 28/11/06 12/09/06 26/05/06 08/03/06 -
Price 0.23 0.20 0.26 0.23 0.17 0.15 0.00 -
P/RPS 3.06 5.94 2.01 2.26 2.46 5.05 0.00 -
P/EPS 8.58 12.50 4.19 4.50 4.76 9.20 0.00 -
EY 11.65 8.00 23.85 22.22 21.00 10.87 0.00 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.96 0.85 0.66 0.60 0.00 -

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