[SMRT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 379.58%
YoY- 3198.16%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,228 29,843 23,253 17,451 12,207 11,113 11,628 117.07%
PBT 4,573 4,758 2,316 6,220 1,688 1,202 1,134 153.13%
Tax -1,155 -1,631 -313 -1,123 -630 -194 -34 946.65%
NP 3,418 3,127 2,003 5,097 1,058 1,008 1,100 112.79%
-
NP to SH 2,923 2,656 1,305 5,050 1,053 1,010 1,104 91.27%
-
Tax Rate 25.26% 34.28% 13.51% 18.05% 37.32% 16.14% 3.00% -
Total Cost 33,810 26,716 21,250 12,354 11,149 10,105 10,528 117.51%
-
Net Worth 78,471 62,970 60,692 59,096 53,231 52,176 51,621 32.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 19 952 - -
Div Payout % - - - - 1.82% 94.34% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 78,471 62,970 60,692 59,096 53,231 52,176 51,621 32.17%
NOSH 224,846 198,208 194,776 192,748 191,272 190,566 190,344 11.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.18% 10.48% 8.61% 29.21% 8.67% 9.07% 9.46% -
ROE 3.72% 4.22% 2.15% 8.55% 1.98% 1.94% 2.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.56 15.06 11.94 9.05 6.38 5.83 6.11 94.27%
EPS 1.30 1.34 0.67 2.62 0.55 0.53 0.58 71.18%
DPS 0.00 0.00 0.00 0.00 0.01 0.50 0.00 -
NAPS 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 18.29%
Adjusted Per Share Value based on latest NOSH - 192,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.18 6.56 5.11 3.83 2.68 2.44 2.55 117.35%
EPS 0.64 0.58 0.29 1.11 0.23 0.22 0.24 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.1724 0.1383 0.1333 0.1298 0.1169 0.1146 0.1134 32.18%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.815 0.70 0.25 0.22 0.22 0.225 0.24 -
P/RPS 4.92 4.65 2.09 2.43 3.45 3.86 3.93 16.14%
P/EPS 62.69 52.24 37.31 8.40 39.96 42.45 41.38 31.87%
EY 1.60 1.91 2.68 11.91 2.50 2.36 2.42 -24.08%
DY 0.00 0.00 0.00 0.00 0.05 2.22 0.00 -
P/NAPS 2.34 2.20 0.80 0.72 0.79 0.82 0.88 91.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.855 0.795 0.65 0.21 0.225 0.21 0.24 -
P/RPS 5.16 5.28 5.44 2.32 3.53 3.60 3.93 19.88%
P/EPS 65.77 59.33 97.01 8.02 40.87 39.62 41.38 36.15%
EY 1.52 1.69 1.03 12.48 2.45 2.52 2.42 -26.63%
DY 0.00 0.00 0.00 0.00 0.04 2.38 0.00 -
P/NAPS 2.45 2.50 2.09 0.68 0.81 0.77 0.88 97.78%

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