[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.5%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 18,977 12,116 7,519 3,378 12,156 9,379 6,107 112.50%
PBT 6,446 4,402 2,721 1,605 5,836 4,715 3,149 61.00%
Tax -192 -59 -40 0 0 0 0 -
NP 6,254 4,343 2,681 1,605 5,836 4,715 3,149 57.80%
-
NP to SH 6,254 4,343 2,681 1,605 5,836 4,715 3,149 57.80%
-
Tax Rate 2.98% 1.34% 1.47% 0.00% 0.00% 0.00% 0.00% -
Total Cost 12,723 7,773 4,838 1,773 6,320 4,664 2,958 163.77%
-
Net Worth 33,774 31,421 28,430 28,037 25,556 25,014 22,713 30.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 9 - - -
Div Payout % - - - - 0.16% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 33,774 31,421 28,430 28,037 25,556 25,014 22,713 30.18%
NOSH 99,984 100,069 100,037 100,312 94,129 92,270 88,207 8.68%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 32.96% 35.85% 35.66% 47.51% 48.01% 50.27% 51.56% -
ROE 18.52% 13.82% 9.43% 5.72% 22.84% 18.85% 13.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.98 12.11 7.52 3.37 12.91 10.16 6.92 95.58%
EPS 6.25 4.34 2.68 1.60 6.20 5.11 3.57 45.11%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3378 0.314 0.2842 0.2795 0.2715 0.2711 0.2575 19.77%
Adjusted Per Share Value based on latest NOSH - 100,312
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.17 2.66 1.65 0.74 2.67 2.06 1.34 112.71%
EPS 1.37 0.95 0.59 0.35 1.28 1.04 0.69 57.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.069 0.0625 0.0616 0.0561 0.0549 0.0499 30.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.22 0.23 0.22 0.23 0.19 0.19 -
P/RPS 1.00 1.82 3.06 6.53 1.78 1.87 2.74 -48.83%
P/EPS 3.04 5.07 8.58 13.75 3.71 3.72 5.32 -31.06%
EY 32.92 19.73 11.65 7.27 26.96 26.89 18.79 45.18%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.56 0.70 0.81 0.79 0.85 0.70 0.74 -16.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 28/05/07 21/02/07 28/11/06 12/09/06 -
Price 0.16 0.20 0.23 0.20 0.26 0.23 0.17 -
P/RPS 0.84 1.65 3.06 5.94 2.01 2.26 2.46 -51.05%
P/EPS 2.56 4.61 8.58 12.50 4.19 4.50 4.76 -33.79%
EY 39.09 21.70 11.65 8.00 23.85 22.22 21.00 51.14%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.47 0.64 0.81 0.72 0.96 0.85 0.66 -20.20%

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