[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 276.26%
YoY- 167.75%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 44,443 30,148 19,435 9,045 11,792 6,115 3,360 456.67%
PBT 8,831 5,452 3,131 1,054 387 -1,466 -1,515 -
Tax -498 -78 -23 -9 -251 -39 -26 612.03%
NP 8,333 5,374 3,108 1,045 136 -1,505 -1,541 -
-
NP to SH 8,320 5,372 3,106 1,046 278 -1,505 -1,537 -
-
Tax Rate 5.64% 1.43% 0.73% 0.85% 64.86% - - -
Total Cost 36,110 24,774 16,327 8,000 11,656 7,620 4,901 277.26%
-
Net Worth 36,115 32,811 30,386 28,477 27,116 25,194 25,215 26.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 36,115 32,811 30,386 28,477 27,116 25,194 25,215 26.97%
NOSH 152,642 152,613 146,509 147,323 145,555 144,711 145,000 3.47%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.75% 17.83% 15.99% 11.55% 1.15% -24.61% -45.86% -
ROE 23.04% 16.37% 10.22% 3.67% 1.03% -5.97% -6.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.12 19.75 13.27 6.14 8.10 4.23 2.32 437.61%
EPS 5.45 3.52 2.12 0.71 0.19 -1.04 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.215 0.2074 0.1933 0.1863 0.1741 0.1739 22.71%
Adjusted Per Share Value based on latest NOSH - 147,323
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.76 6.62 4.27 1.99 2.59 1.34 0.74 455.61%
EPS 1.83 1.18 0.68 0.23 0.06 -0.33 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0721 0.0667 0.0626 0.0596 0.0553 0.0554 26.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.10 0.09 0.06 0.08 0.06 0.04 -
P/RPS 0.41 0.51 0.68 0.98 0.99 1.42 1.73 -61.60%
P/EPS 2.20 2.84 4.25 8.45 41.89 -5.77 -3.77 -
EY 45.42 35.20 23.56 11.83 2.39 -17.33 -26.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.43 0.31 0.43 0.34 0.23 69.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 -
Price 0.21 0.10 0.09 0.11 0.09 0.06 0.05 -
P/RPS 0.72 0.51 0.68 1.79 1.11 1.42 2.16 -51.82%
P/EPS 3.85 2.84 4.25 15.49 47.12 -5.77 -4.72 -
EY 25.96 35.20 23.56 6.45 2.12 -17.33 -21.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.47 0.43 0.57 0.48 0.34 0.29 110.75%

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