[SMRT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 103.52%
YoY- 162.97%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 29,127 31,539 37,228 29,843 23,253 17,451 12,207 78.65%
PBT 2,219 486 4,573 4,758 2,316 6,220 1,688 20.02%
Tax -1,434 -2,009 -1,155 -1,631 -313 -1,123 -630 73.12%
NP 785 -1,523 3,418 3,127 2,003 5,097 1,058 -18.05%
-
NP to SH 789 -1,309 2,923 2,656 1,305 5,050 1,053 -17.51%
-
Tax Rate 64.62% 413.37% 25.26% 34.28% 13.51% 18.05% 37.32% -
Total Cost 28,342 33,062 33,810 26,716 21,250 12,354 11,149 86.37%
-
Net Worth 84,446 74,860 78,471 62,970 60,692 59,096 53,231 36.06%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 1.82% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,446 74,860 78,471 62,970 60,692 59,096 53,231 36.06%
NOSH 239,090 215,303 224,846 198,208 194,776 192,748 191,272 16.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.70% -4.83% 9.18% 10.48% 8.61% 29.21% 8.67% -
ROE 0.93% -1.75% 3.72% 4.22% 2.15% 8.55% 1.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.18 14.65 16.56 15.06 11.94 9.05 6.38 53.95%
EPS 0.33 -0.61 1.30 1.34 0.67 2.62 0.55 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3532 0.3477 0.349 0.3177 0.3116 0.3066 0.2783 17.23%
Adjusted Per Share Value based on latest NOSH - 198,208
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.40 6.93 8.18 6.56 5.11 3.83 2.68 78.75%
EPS 0.17 -0.29 0.64 0.58 0.29 1.11 0.23 -18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1855 0.1644 0.1724 0.1383 0.1333 0.1298 0.1169 36.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.495 0.64 0.815 0.70 0.25 0.22 0.22 -
P/RPS 4.06 4.37 4.92 4.65 2.09 2.43 3.45 11.47%
P/EPS 150.00 -105.27 62.69 52.24 37.31 8.40 39.96 141.72%
EY 0.67 -0.95 1.60 1.91 2.68 11.91 2.50 -58.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 1.40 1.84 2.34 2.20 0.80 0.72 0.79 46.49%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.435 0.565 0.855 0.795 0.65 0.21 0.225 -
P/RPS 3.57 3.86 5.16 5.28 5.44 2.32 3.53 0.75%
P/EPS 131.82 -92.93 65.77 59.33 97.01 8.02 40.87 118.45%
EY 0.76 -1.08 1.52 1.69 1.03 12.48 2.45 -54.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.23 1.62 2.45 2.50 2.09 0.68 0.81 32.14%

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