[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
21-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.78%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,116 7,519 3,378 12,156 9,379 6,107 2,965 155.37%
PBT 4,402 2,721 1,605 5,836 4,715 3,149 1,628 93.96%
Tax -59 -40 0 0 0 0 0 -
NP 4,343 2,681 1,605 5,836 4,715 3,149 1,628 92.23%
-
NP to SH 4,343 2,681 1,605 5,836 4,715 3,149 1,628 92.23%
-
Tax Rate 1.34% 1.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 7,773 4,838 1,773 6,320 4,664 2,958 1,337 222.97%
-
Net Worth 31,421 28,430 28,037 25,556 25,014 22,713 24,969 16.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9 - - - -
Div Payout % - - - 0.16% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 31,421 28,430 28,037 25,556 25,014 22,713 24,969 16.54%
NOSH 100,069 100,037 100,312 94,129 92,270 88,207 99,877 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 35.85% 35.66% 47.51% 48.01% 50.27% 51.56% 54.91% -
ROE 13.82% 9.43% 5.72% 22.84% 18.85% 13.86% 6.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.11 7.52 3.37 12.91 10.16 6.92 2.97 155.00%
EPS 4.34 2.68 1.60 6.20 5.11 3.57 1.63 91.98%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.314 0.2842 0.2795 0.2715 0.2711 0.2575 0.25 16.39%
Adjusted Per Share Value based on latest NOSH - 94,201
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.66 1.65 0.74 2.67 2.06 1.34 0.65 155.62%
EPS 0.95 0.59 0.35 1.28 1.04 0.69 0.36 90.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0625 0.0616 0.0561 0.0549 0.0499 0.0548 16.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.23 0.22 0.23 0.19 0.19 0.19 -
P/RPS 1.82 3.06 6.53 1.78 1.87 2.74 6.40 -56.72%
P/EPS 5.07 8.58 13.75 3.71 3.72 5.32 11.66 -42.57%
EY 19.73 11.65 7.27 26.96 26.89 18.79 8.58 74.12%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.79 0.85 0.70 0.74 0.76 -5.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 21/02/07 28/11/06 12/09/06 26/05/06 -
Price 0.20 0.23 0.20 0.26 0.23 0.17 0.15 -
P/RPS 1.65 3.06 5.94 2.01 2.26 2.46 5.05 -52.52%
P/EPS 4.61 8.58 12.50 4.19 4.50 4.76 9.20 -36.88%
EY 21.70 11.65 8.00 23.85 22.22 21.00 10.87 58.47%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 0.72 0.96 0.85 0.66 0.60 4.39%

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