[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 118.47%
YoY- -89.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,148 19,435 9,045 11,792 6,115 3,360 827 997.03%
PBT 5,452 3,131 1,054 387 -1,466 -1,515 -1,528 -
Tax -78 -23 -9 -251 -39 -26 -20 147.56%
NP 5,374 3,108 1,045 136 -1,505 -1,541 -1,548 -
-
NP to SH 5,372 3,106 1,046 278 -1,505 -1,537 -1,544 -
-
Tax Rate 1.43% 0.73% 0.85% 64.86% - - - -
Total Cost 24,774 16,327 8,000 11,656 7,620 4,901 2,375 376.72%
-
Net Worth 32,811 30,386 28,477 27,116 25,194 25,215 25,007 19.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,811 30,386 28,477 27,116 25,194 25,215 25,007 19.83%
NOSH 152,613 146,509 147,323 145,555 144,711 145,000 144,299 3.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.83% 15.99% 11.55% 1.15% -24.61% -45.86% -187.18% -
ROE 16.37% 10.22% 3.67% 1.03% -5.97% -6.10% -6.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.75 13.27 6.14 8.10 4.23 2.32 0.57 960.53%
EPS 3.52 2.12 0.71 0.19 -1.04 -1.06 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2074 0.1933 0.1863 0.1741 0.1739 0.1733 15.44%
Adjusted Per Share Value based on latest NOSH - 144,918
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.62 4.27 1.99 2.59 1.34 0.74 0.18 1003.49%
EPS 1.18 0.68 0.23 0.06 -0.33 -0.34 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0667 0.0626 0.0596 0.0553 0.0554 0.0549 19.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.09 0.06 0.08 0.06 0.04 0.04 -
P/RPS 0.51 0.68 0.98 0.99 1.42 1.73 6.98 -82.49%
P/EPS 2.84 4.25 8.45 41.89 -5.77 -3.77 -3.74 -
EY 35.20 23.56 11.83 2.39 -17.33 -26.50 -26.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.31 0.43 0.34 0.23 0.23 60.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 27/05/10 -
Price 0.10 0.09 0.11 0.09 0.06 0.05 0.04 -
P/RPS 0.51 0.68 1.79 1.11 1.42 2.16 6.98 -82.49%
P/EPS 2.84 4.25 15.49 47.12 -5.77 -4.72 -3.74 -
EY 35.20 23.56 6.45 2.12 -17.33 -21.20 -26.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.57 0.48 0.34 0.29 0.23 60.96%

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