[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.12%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 121,864 90,325 53,096 23,253 52,398 34,947 22,741 205.29%
PBT 12,134 11,648 7,074 2,316 10,244 4,024 2,336 199.03%
Tax -5,109 -3,100 -1,944 -313 -1,981 -858 -229 688.03%
NP 7,025 8,548 5,130 2,003 8,263 3,166 2,107 122.69%
-
NP to SH 5,575 6,884 3,961 1,305 8,216 3,166 2,114 90.54%
-
Tax Rate 42.10% 26.61% 27.48% 13.51% 19.34% 21.32% 9.80% -
Total Cost 114,839 81,777 47,966 21,250 44,135 31,781 20,634 213.07%
-
Net Worth 71,897 72,583 62,607 60,692 58,993 53,399 52,145 23.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 19 959 - -
Div Payout % - - - - 0.23% 30.30% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 71,897 72,583 62,607 60,692 58,993 53,399 52,145 23.80%
NOSH 214,235 207,975 197,064 194,776 192,412 191,878 190,450 8.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.76% 9.46% 9.66% 8.61% 15.77% 9.06% 9.27% -
ROE 7.75% 9.48% 6.33% 2.15% 13.93% 5.93% 4.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.88 43.43 26.94 11.94 27.23 18.21 11.94 182.31%
EPS 2.61 3.31 2.01 0.67 4.27 1.65 1.11 76.55%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 0.00 -
NAPS 0.3356 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 14.48%
Adjusted Per Share Value based on latest NOSH - 194,776
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.77 19.84 11.66 5.11 11.51 7.68 5.00 205.11%
EPS 1.22 1.51 0.87 0.29 1.80 0.70 0.46 91.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.1579 0.1594 0.1375 0.1333 0.1296 0.1173 0.1145 23.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.815 0.70 0.25 0.22 0.22 0.225 -
P/RPS 1.13 1.88 2.60 2.09 0.81 1.21 1.88 -28.71%
P/EPS 24.59 24.62 34.83 37.31 5.15 13.33 20.27 13.70%
EY 4.07 4.06 2.87 2.68 19.41 7.50 4.93 -11.96%
DY 0.00 0.00 0.00 0.00 0.05 2.27 0.00 -
P/NAPS 1.91 2.34 2.20 0.80 0.72 0.79 0.82 75.44%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.565 0.855 0.795 0.65 0.21 0.225 0.21 -
P/RPS 0.99 1.97 2.95 5.44 0.77 1.24 1.76 -31.78%
P/EPS 21.71 25.83 39.55 97.01 4.92 13.64 18.92 9.57%
EY 4.61 3.87 2.53 1.03 20.33 7.33 5.29 -8.74%
DY 0.00 0.00 0.00 0.00 0.05 2.22 0.00 -
P/NAPS 1.68 2.45 2.50 2.09 0.68 0.81 0.77 67.98%

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