[SMRT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 777.3%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,451 12,207 11,113 11,628 12,142 17,060 20,283 -9.51%
PBT 6,220 1,688 1,202 1,134 1,038 3,166 4,280 28.21%
Tax -1,123 -630 -194 -34 -1,134 -138 -106 380.30%
NP 5,097 1,058 1,008 1,100 -96 3,028 4,174 14.20%
-
NP to SH 5,050 1,053 1,010 1,104 -163 3,024 4,183 13.34%
-
Tax Rate 18.05% 37.32% 16.14% 3.00% 109.25% 4.36% 2.48% -
Total Cost 12,354 11,149 10,105 10,528 12,238 14,032 16,109 -16.17%
-
Net Worth 59,096 53,231 52,176 51,621 41,788 46,829 43,962 21.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 19 952 - - - 826 -
Div Payout % - 1.82% 94.34% - - - 19.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,096 53,231 52,176 51,621 41,788 46,829 43,962 21.73%
NOSH 192,748 191,272 190,566 190,344 155,000 170,847 165,335 10.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.21% 8.67% 9.07% 9.46% -0.79% 17.75% 20.58% -
ROE 8.55% 1.98% 1.94% 2.14% -0.39% 6.46% 9.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.05 6.38 5.83 6.11 7.83 9.99 12.27 -18.32%
EPS 2.62 0.55 0.53 0.58 -0.10 1.77 2.53 2.35%
DPS 0.00 0.01 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.3066 0.2783 0.2738 0.2712 0.2696 0.2741 0.2659 9.93%
Adjusted Per Share Value based on latest NOSH - 190,344
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.83 2.68 2.44 2.55 2.67 3.75 4.46 -9.62%
EPS 1.11 0.23 0.22 0.24 -0.04 0.66 0.92 13.29%
DPS 0.00 0.00 0.21 0.00 0.00 0.00 0.18 -
NAPS 0.1298 0.1169 0.1146 0.1134 0.0918 0.1029 0.0966 21.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.22 0.225 0.24 0.26 0.22 0.18 -
P/RPS 2.43 3.45 3.86 3.93 3.32 2.20 1.47 39.67%
P/EPS 8.40 39.96 42.45 41.38 -247.24 12.43 7.11 11.72%
EY 11.91 2.50 2.36 2.42 -0.40 8.05 14.06 -10.44%
DY 0.00 0.05 2.22 0.00 0.00 0.00 2.78 -
P/NAPS 0.72 0.79 0.82 0.88 0.96 0.80 0.68 3.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 -
Price 0.21 0.225 0.21 0.24 0.20 0.27 0.28 -
P/RPS 2.32 3.53 3.60 3.93 2.55 2.70 2.28 1.16%
P/EPS 8.02 40.87 39.62 41.38 -190.18 15.25 11.07 -19.28%
EY 12.48 2.45 2.52 2.42 -0.53 6.56 9.04 23.91%
DY 0.00 0.04 2.38 0.00 0.00 0.00 1.79 -
P/NAPS 0.68 0.81 0.77 0.88 0.74 0.99 1.05 -25.08%

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