[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.42%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,445 49,304 32,243 11,959 44,443 30,148 19,435 114.66%
PBT 10,018 8,979 5,814 1,533 8,831 5,452 3,131 116.37%
Tax -1,450 -315 -178 -71 -498 -78 -23 1464.25%
NP 8,568 8,664 5,636 1,462 8,333 5,374 3,108 96.00%
-
NP to SH 8,507 8,669 5,646 1,463 8,320 5,372 3,106 95.15%
-
Tax Rate 14.47% 3.51% 3.06% 4.63% 5.64% 1.43% 0.73% -
Total Cost 52,877 40,640 26,607 10,497 36,110 24,774 16,327 118.11%
-
Net Worth 44,334 45,008 43,641 40,059 36,115 32,811 30,386 28.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16 821 820 - - - - -
Div Payout % 0.19% 9.47% 14.53% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 44,334 45,008 43,641 40,059 36,115 32,811 30,386 28.49%
NOSH 164,444 164,204 164,127 164,382 152,642 152,613 146,509 7.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.94% 17.57% 17.48% 12.23% 18.75% 17.83% 15.99% -
ROE 19.19% 19.26% 12.94% 3.65% 23.04% 16.37% 10.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.37 30.03 19.65 7.28 29.12 19.75 13.27 98.79%
EPS 5.18 5.28 3.44 0.89 5.45 3.52 2.12 80.92%
DPS 0.01 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2696 0.2741 0.2659 0.2437 0.2366 0.215 0.2074 19.01%
Adjusted Per Share Value based on latest NOSH - 164,382
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.50 10.83 7.08 2.63 9.76 6.62 4.27 114.66%
EPS 1.87 1.90 1.24 0.32 1.83 1.18 0.68 95.68%
DPS 0.00 0.18 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0989 0.0959 0.088 0.0793 0.0721 0.0667 28.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.22 0.18 0.16 0.12 0.10 0.09 -
P/RPS 0.70 0.73 0.92 2.20 0.41 0.51 0.68 1.94%
P/EPS 5.03 4.17 5.23 17.98 2.20 2.84 4.25 11.83%
EY 19.90 24.00 19.11 5.56 45.42 35.20 23.56 -10.59%
DY 0.04 2.27 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.80 0.68 0.66 0.51 0.47 0.43 70.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.20 0.27 0.28 0.17 0.21 0.10 0.09 -
P/RPS 0.54 0.90 1.43 2.34 0.72 0.51 0.68 -14.18%
P/EPS 3.87 5.11 8.14 19.10 3.85 2.84 4.25 -6.02%
EY 25.87 19.55 12.29 5.24 25.96 35.20 23.56 6.40%
DY 0.05 1.85 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.99 1.05 0.70 0.89 0.47 0.43 43.37%

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