[SMRT] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -24.62%
YoY- -29.06%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 9,052 11,357 16,917 18,860 20,493 18,978 14,893 -28.22%
PBT -7,402 -7,170 -486 4,032 5,280 6,446 5,523 -
Tax 65 68 -338 -224 -228 -191 -58 -
NP -7,337 -7,102 -824 3,808 5,052 6,255 5,465 -
-
NP to SH -7,576 -7,181 -940 3,808 5,052 6,255 5,465 -
-
Tax Rate - - - 5.56% 4.32% 2.96% 1.05% -
Total Cost 16,389 18,459 17,741 15,052 15,441 12,723 9,428 44.52%
-
Net Worth 0 25,356 30,839 33,560 34,320 33,706 31,456 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 9 -
Div Payout % - - - - - - 0.17% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 0 25,356 30,839 33,560 34,320 33,706 31,456 -
NOSH 120,288 120,288 100,162 98,823 100,499 99,783 100,180 12.95%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -81.05% -62.53% -4.87% 20.19% 24.65% 32.96% 36.70% -
ROE 0.00% -28.32% -3.05% 11.35% 14.72% 18.56% 17.37% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.53 9.44 16.89 19.08 20.39 19.02 14.87 -36.44%
EPS -6.30 -5.97 -0.94 3.85 5.03 6.27 5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.2108 0.3079 0.3396 0.3415 0.3378 0.314 -
Adjusted Per Share Value based on latest NOSH - 98,823
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.99 2.49 3.72 4.14 4.50 4.17 3.27 -28.16%
EPS -1.66 -1.58 -0.21 0.84 1.11 1.37 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0557 0.0677 0.0737 0.0754 0.074 0.0691 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.07 0.07 0.13 0.14 0.15 0.19 0.22 -
P/RPS 0.93 0.74 0.77 0.73 0.74 1.00 1.48 -26.61%
P/EPS -1.11 -1.17 -13.85 3.63 2.98 3.03 4.03 -
EY -89.97 -85.28 -7.22 27.52 33.51 32.99 24.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 0.33 0.42 0.41 0.44 0.56 0.70 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 26/11/08 29/08/08 30/05/08 27/02/08 28/11/07 -
Price 0.07 0.13 0.07 0.16 0.17 0.16 0.20 -
P/RPS 0.93 1.38 0.41 0.84 0.83 0.84 1.35 -21.98%
P/EPS -1.11 -2.18 -7.46 4.15 3.38 2.55 3.67 -
EY -89.97 -45.92 -13.41 24.08 29.57 39.18 27.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.00 0.62 0.23 0.47 0.50 0.47 0.64 -

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