[SMRT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -105.39%
YoY- -105.53%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,207 11,113 11,628 12,142 17,060 20,283 11,959 1.37%
PBT 1,688 1,202 1,134 1,038 3,166 4,280 1,533 6.62%
Tax -630 -194 -34 -1,134 -138 -106 -71 328.03%
NP 1,058 1,008 1,100 -96 3,028 4,174 1,462 -19.37%
-
NP to SH 1,053 1,010 1,104 -163 3,024 4,183 1,463 -19.67%
-
Tax Rate 37.32% 16.14% 3.00% 109.25% 4.36% 2.48% 4.63% -
Total Cost 11,149 10,105 10,528 12,238 14,032 16,109 10,497 4.09%
-
Net Worth 53,231 52,176 51,621 41,788 46,829 43,962 40,059 20.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19 952 - - - 826 - -
Div Payout % 1.82% 94.34% - - - 19.76% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,231 52,176 51,621 41,788 46,829 43,962 40,059 20.84%
NOSH 191,272 190,566 190,344 155,000 170,847 165,335 164,382 10.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.67% 9.07% 9.46% -0.79% 17.75% 20.58% 12.23% -
ROE 1.98% 1.94% 2.14% -0.39% 6.46% 9.51% 3.65% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.38 5.83 6.11 7.83 9.99 12.27 7.28 -8.41%
EPS 0.55 0.53 0.58 -0.10 1.77 2.53 0.89 -27.42%
DPS 0.01 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 9.24%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.68 2.44 2.55 2.67 3.75 4.46 2.63 1.26%
EPS 0.23 0.22 0.24 -0.04 0.66 0.92 0.32 -19.74%
DPS 0.00 0.21 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.1169 0.1146 0.1134 0.0918 0.1029 0.0966 0.088 20.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.22 0.225 0.24 0.26 0.22 0.18 0.16 -
P/RPS 3.45 3.86 3.93 3.32 2.20 1.47 2.20 34.94%
P/EPS 39.96 42.45 41.38 -247.24 12.43 7.11 17.98 70.22%
EY 2.50 2.36 2.42 -0.40 8.05 14.06 5.56 -41.27%
DY 0.05 2.22 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.79 0.82 0.88 0.96 0.80 0.68 0.66 12.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 -
Price 0.225 0.21 0.24 0.20 0.27 0.28 0.17 -
P/RPS 3.53 3.60 3.93 2.55 2.70 2.28 2.34 31.50%
P/EPS 40.87 39.62 41.38 -190.18 15.25 11.07 19.10 65.97%
EY 2.45 2.52 2.42 -0.53 6.56 9.04 5.24 -39.73%
DY 0.04 2.38 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.81 0.77 0.88 0.74 0.99 1.05 0.70 10.20%

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