[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 73.79%
YoY- 117.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,043 29,127 121,864 90,325 53,096 23,253 52,398 3.34%
PBT 1,167 2,219 12,134 11,648 7,074 2,316 10,244 -76.59%
Tax -2,714 -1,434 -5,109 -3,100 -1,944 -313 -1,981 23.42%
NP -1,547 785 7,025 8,548 5,130 2,003 8,263 -
-
NP to SH -1,544 789 5,575 6,884 3,961 1,305 8,216 -
-
Tax Rate 232.56% 64.62% 42.10% 26.61% 27.48% 13.51% 19.34% -
Total Cost 56,590 28,342 114,839 81,777 47,966 21,250 44,135 18.07%
-
Net Worth 85,293 84,446 71,897 72,583 62,607 60,692 58,993 27.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 0.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,293 84,446 71,897 72,583 62,607 60,692 58,993 27.94%
NOSH 249,032 239,090 214,235 207,975 197,064 194,776 192,412 18.81%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.81% 2.70% 5.76% 9.46% 9.66% 8.61% 15.77% -
ROE -1.81% 0.93% 7.75% 9.48% 6.33% 2.15% 13.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.10 12.18 56.88 43.43 26.94 11.94 27.23 -13.02%
EPS -0.62 0.33 2.61 3.31 2.01 0.67 4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3425 0.3532 0.3356 0.349 0.3177 0.3116 0.3066 7.68%
Adjusted Per Share Value based on latest NOSH - 224,846
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.09 6.40 26.77 19.84 11.66 5.11 11.51 3.34%
EPS -0.34 0.17 1.22 1.51 0.87 0.29 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1855 0.1579 0.1594 0.1375 0.1333 0.1296 27.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.495 0.64 0.815 0.70 0.25 0.22 -
P/RPS 1.49 4.06 1.13 1.88 2.60 2.09 0.81 50.29%
P/EPS -53.23 150.00 24.59 24.62 34.83 37.31 5.15 -
EY -1.88 0.67 4.07 4.06 2.87 2.68 19.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.96 1.40 1.91 2.34 2.20 0.80 0.72 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.19 0.435 0.565 0.855 0.795 0.65 0.21 -
P/RPS 0.86 3.57 0.99 1.97 2.95 5.44 0.77 7.66%
P/EPS -30.65 131.82 21.71 25.83 39.55 97.01 4.92 -
EY -3.26 0.76 4.61 3.87 2.53 1.03 20.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.55 1.23 1.68 2.45 2.50 2.09 0.68 -13.22%

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