[SMRT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.26%
YoY- -65.18%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,843 23,253 17,451 12,207 11,113 11,628 12,142 82.42%
PBT 4,758 2,316 6,220 1,688 1,202 1,134 1,038 176.71%
Tax -1,631 -313 -1,123 -630 -194 -34 -1,134 27.50%
NP 3,127 2,003 5,097 1,058 1,008 1,100 -96 -
-
NP to SH 2,656 1,305 5,050 1,053 1,010 1,104 -163 -
-
Tax Rate 34.28% 13.51% 18.05% 37.32% 16.14% 3.00% 109.25% -
Total Cost 26,716 21,250 12,354 11,149 10,105 10,528 12,238 68.52%
-
Net Worth 62,970 60,692 59,096 53,231 52,176 51,621 41,788 31.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 19 952 - - -
Div Payout % - - - 1.82% 94.34% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 62,970 60,692 59,096 53,231 52,176 51,621 41,788 31.53%
NOSH 198,208 194,776 192,748 191,272 190,566 190,344 155,000 17.86%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.48% 8.61% 29.21% 8.67% 9.07% 9.46% -0.79% -
ROE 4.22% 2.15% 8.55% 1.98% 1.94% 2.14% -0.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.06 11.94 9.05 6.38 5.83 6.11 7.83 54.84%
EPS 1.34 0.67 2.62 0.55 0.53 0.58 -0.10 -
DPS 0.00 0.00 0.00 0.01 0.50 0.00 0.00 -
NAPS 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 11.59%
Adjusted Per Share Value based on latest NOSH - 191,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.56 5.11 3.83 2.68 2.44 2.55 2.67 82.37%
EPS 0.58 0.29 1.11 0.23 0.22 0.24 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.1383 0.1333 0.1298 0.1169 0.1146 0.1134 0.0918 31.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.25 0.22 0.22 0.225 0.24 0.26 -
P/RPS 4.65 2.09 2.43 3.45 3.86 3.93 3.32 25.25%
P/EPS 52.24 37.31 8.40 39.96 42.45 41.38 -247.24 -
EY 1.91 2.68 11.91 2.50 2.36 2.42 -0.40 -
DY 0.00 0.00 0.00 0.05 2.22 0.00 0.00 -
P/NAPS 2.20 0.80 0.72 0.79 0.82 0.88 0.96 74.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 -
Price 0.795 0.65 0.21 0.225 0.21 0.24 0.20 -
P/RPS 5.28 5.44 2.32 3.53 3.60 3.93 2.55 62.67%
P/EPS 59.33 97.01 8.02 40.87 39.62 41.38 -190.18 -
EY 1.69 1.03 12.48 2.45 2.52 2.42 -0.53 -
DY 0.00 0.00 0.00 0.04 2.38 0.00 0.00 -
P/NAPS 2.50 2.09 0.68 0.81 0.77 0.88 0.74 125.65%

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