[SMRT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.64%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 20,493 18,978 14,893 13,569 12,569 12,156 11,489 47.02%
PBT 5,280 6,446 5,523 5,408 5,812 5,835 5,663 -4.55%
Tax -228 -191 -58 -40 0 0 0 -
NP 5,052 6,255 5,465 5,368 5,812 5,835 5,663 -7.32%
-
NP to SH 5,052 6,255 5,465 5,368 5,812 5,835 5,663 -7.32%
-
Tax Rate 4.32% 2.96% 1.05% 0.74% 0.00% 0.00% 0.00% -
Total Cost 15,441 12,723 9,428 8,201 6,757 6,321 5,826 91.40%
-
Net Worth 34,320 33,706 31,456 28,314 28,037 25,575 24,973 23.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 9 9 9 9 - -
Div Payout % - - 0.17% 0.18% 0.16% 0.16% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 34,320 33,706 31,456 28,314 28,037 25,575 24,973 23.58%
NOSH 100,499 99,783 100,180 99,629 100,312 94,201 92,117 5.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 24.65% 32.96% 36.70% 39.56% 46.24% 48.00% 49.29% -
ROE 14.72% 18.56% 17.37% 18.96% 20.73% 22.81% 22.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.39 19.02 14.87 13.62 12.53 12.90 12.47 38.75%
EPS 5.03 6.27 5.46 5.39 5.79 6.19 6.15 -12.53%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.3415 0.3378 0.314 0.2842 0.2795 0.2715 0.2711 16.62%
Adjusted Per Share Value based on latest NOSH - 99,629
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.50 4.17 3.27 2.98 2.76 2.67 2.52 47.13%
EPS 1.11 1.37 1.20 1.18 1.28 1.28 1.24 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.074 0.0691 0.0622 0.0616 0.0562 0.0549 23.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.15 0.19 0.22 0.23 0.22 0.23 0.19 -
P/RPS 0.74 1.00 1.48 1.69 1.76 1.78 1.52 -38.08%
P/EPS 2.98 3.03 4.03 4.27 3.80 3.71 3.09 -2.38%
EY 33.51 32.99 24.80 23.43 26.34 26.93 32.36 2.35%
DY 0.00 0.00 0.04 0.04 0.04 0.04 0.00 -
P/NAPS 0.44 0.56 0.70 0.81 0.79 0.85 0.70 -26.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 28/11/07 29/08/07 28/05/07 21/02/07 28/11/06 -
Price 0.17 0.16 0.20 0.23 0.20 0.26 0.23 -
P/RPS 0.83 0.84 1.35 1.69 1.60 2.01 1.84 -41.15%
P/EPS 3.38 2.55 3.67 4.27 3.45 4.20 3.74 -6.51%
EY 29.57 39.18 27.28 23.43 28.97 23.82 26.73 6.95%
DY 0.00 0.00 0.05 0.04 0.05 0.04 0.00 -
P/NAPS 0.50 0.47 0.64 0.81 0.72 0.96 0.85 -29.77%

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