[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.09%
YoY- -98.26%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,546 7,260 4,966 2,588 11,357 10,055 7,402 1.28%
PBT -1,912 394 278 207 -7,143 -2,531 307 -
Tax 4,436 -71 -64 -40 -342 -326 -73 -
NP 2,524 323 214 167 -7,485 -2,857 234 386.07%
-
NP to SH 2,730 123 12 7 -7,557 -2,974 234 412.09%
-
Tax Rate - 18.02% 23.02% 19.32% - - 23.78% -
Total Cost 5,022 6,937 4,752 2,421 18,842 12,912 7,168 -21.06%
-
Net Worth 25,604 29,191 25,523 22,366 22,155 30,831 34,550 -18.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,604 29,191 25,523 22,366 22,155 30,831 34,550 -18.06%
NOSH 133,219 136,666 120,000 105,104 105,104 100,134 101,739 19.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 33.45% 4.45% 4.31% 6.45% -65.91% -28.41% 3.16% -
ROE 10.66% 0.42% 0.05% 0.03% -34.11% -9.65% 0.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.66 5.31 4.14 2.46 10.81 10.04 7.28 -15.40%
EPS -2.05 0.09 0.01 0.00 -7.19 -2.97 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.2136 0.2127 0.2128 0.2108 0.3079 0.3396 -31.50%
Adjusted Per Share Value based on latest NOSH - 120,288
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.66 1.59 1.09 0.57 2.49 2.21 1.63 1.21%
EPS 0.60 0.03 0.00 0.00 -1.66 -0.65 0.05 421.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0641 0.0561 0.0491 0.0487 0.0677 0.0759 -18.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.06 0.07 0.07 0.13 0.14 -
P/RPS 0.88 0.94 1.45 2.84 0.65 1.29 1.92 -40.46%
P/EPS 2.44 55.56 600.00 1,051.04 -0.97 -4.38 60.87 -88.21%
EY 40.98 1.80 0.17 0.10 -102.71 -22.85 1.64 749.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.28 0.33 0.33 0.42 0.41 -26.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 21/08/09 27/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.07 0.05 0.05 0.07 0.13 0.07 0.16 -
P/RPS 1.24 0.94 1.21 2.84 1.20 0.70 2.20 -31.69%
P/EPS 3.42 55.56 500.00 1,051.04 -1.81 -2.36 69.57 -86.50%
EY 29.27 1.80 0.20 0.10 -55.31 -42.43 1.44 640.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.24 0.33 0.62 0.23 0.47 -16.24%

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