[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 159.51%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 90,325 53,096 23,253 52,398 34,947 22,741 11,628 291.73%
PBT 11,648 7,074 2,316 10,244 4,024 2,336 1,134 371.85%
Tax -3,100 -1,944 -313 -1,981 -858 -229 -34 1920.20%
NP 8,548 5,130 2,003 8,263 3,166 2,107 1,100 291.83%
-
NP to SH 6,884 3,961 1,305 8,216 3,166 2,114 1,104 238.40%
-
Tax Rate 26.61% 27.48% 13.51% 19.34% 21.32% 9.80% 3.00% -
Total Cost 81,777 47,966 21,250 44,135 31,781 20,634 10,528 291.72%
-
Net Worth 72,583 62,607 60,692 58,993 53,399 52,145 51,621 25.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 19 959 - - -
Div Payout % - - - 0.23% 30.30% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,583 62,607 60,692 58,993 53,399 52,145 51,621 25.48%
NOSH 207,975 197,064 194,776 192,412 191,878 190,450 190,344 6.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.46% 9.66% 8.61% 15.77% 9.06% 9.27% 9.46% -
ROE 9.48% 6.33% 2.15% 13.93% 5.93% 4.05% 2.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.43 26.94 11.94 27.23 18.21 11.94 6.11 269.24%
EPS 3.31 2.01 0.67 4.27 1.65 1.11 0.58 219.01%
DPS 0.00 0.00 0.00 0.01 0.50 0.00 0.00 -
NAPS 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 18.29%
Adjusted Per Share Value based on latest NOSH - 192,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.84 11.66 5.11 11.51 7.68 5.00 2.55 292.15%
EPS 1.51 0.87 0.29 1.80 0.70 0.46 0.24 240.42%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1594 0.1375 0.1333 0.1296 0.1173 0.1145 0.1134 25.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.815 0.70 0.25 0.22 0.22 0.225 0.24 -
P/RPS 1.88 2.60 2.09 0.81 1.21 1.88 3.93 -38.80%
P/EPS 24.62 34.83 37.31 5.15 13.33 20.27 41.38 -29.23%
EY 4.06 2.87 2.68 19.41 7.50 4.93 2.42 41.14%
DY 0.00 0.00 0.00 0.05 2.27 0.00 0.00 -
P/NAPS 2.34 2.20 0.80 0.72 0.79 0.82 0.88 91.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.855 0.795 0.65 0.21 0.225 0.21 0.24 -
P/RPS 1.97 2.95 5.44 0.77 1.24 1.76 3.93 -36.87%
P/EPS 25.83 39.55 97.01 4.92 13.64 18.92 41.38 -26.93%
EY 3.87 2.53 1.03 20.33 7.33 5.29 2.42 36.71%
DY 0.00 0.00 0.00 0.05 2.22 0.00 0.00 -
P/NAPS 2.45 2.50 2.09 0.68 0.81 0.77 0.88 97.78%

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