[SMRT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.15%
YoY- -98.26%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 285 2,294 2,378 2,588 1,302 2,653 2,509 -76.45%
PBT -2,306 116 71 207 -4,612 -2,837 -132 569.77%
Tax -541 -7 -23 -40 -15 -132 -36 505.97%
NP -2,847 109 48 167 -4,627 -2,969 -168 556.36%
-
NP to SH -2,852 111 5 7 -4,583 -3,085 -168 557.13%
-
Tax Rate - 6.03% 32.39% 19.32% - - - -
Total Cost 3,132 2,185 2,330 2,421 5,929 5,622 2,677 11.00%
-
Net Worth 25,623 29,636 25,585 25,597 25,356 30,839 33,560 -16.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,623 29,636 25,585 25,597 25,356 30,839 33,560 -16.42%
NOSH 133,317 138,750 120,288 120,288 120,288 100,162 98,823 22.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -998.95% 4.75% 2.02% 6.45% -355.38% -111.91% -6.70% -
ROE -11.13% 0.37% 0.02% 0.03% -18.07% -10.00% -0.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.21 1.65 1.98 2.15 1.08 2.65 2.54 -80.93%
EPS -2.14 0.08 0.00 0.00 -3.81 -3.08 -0.17 438.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.2136 0.2127 0.2128 0.2108 0.3079 0.3396 -31.50%
Adjusted Per Share Value based on latest NOSH - 120,288
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.06 0.50 0.52 0.57 0.29 0.58 0.55 -77.07%
EPS -0.63 0.02 0.00 0.00 -1.01 -0.68 -0.04 525.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0651 0.0562 0.0562 0.0557 0.0677 0.0737 -16.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.05 0.05 0.06 0.07 0.07 0.13 0.14 -
P/RPS 23.39 3.02 3.04 3.25 6.47 4.91 5.51 161.48%
P/EPS -2.34 62.50 1,443.46 1,202.89 -1.84 -4.22 -82.35 -90.62%
EY -42.79 1.60 0.07 0.08 -54.43 -23.69 -1.21 970.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.28 0.33 0.33 0.42 0.41 -26.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 21/08/09 27/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.07 0.05 0.05 0.07 0.13 0.07 0.16 -
P/RPS 32.74 3.02 2.53 3.25 12.01 2.64 6.30 199.12%
P/EPS -3.27 62.50 1,202.89 1,202.89 -3.41 -2.27 -94.12 -89.28%
EY -30.56 1.60 0.08 0.08 -29.31 -44.00 -1.06 834.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.24 0.33 0.62 0.23 0.47 -16.24%

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