[SMRT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.81%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,860 20,493 18,978 14,893 13,569 12,569 12,156 34.05%
PBT 4,032 5,280 6,446 5,523 5,408 5,812 5,835 -21.85%
Tax -224 -228 -191 -58 -40 0 0 -
NP 3,808 5,052 6,255 5,465 5,368 5,812 5,835 -24.78%
-
NP to SH 3,808 5,052 6,255 5,465 5,368 5,812 5,835 -24.78%
-
Tax Rate 5.56% 4.32% 2.96% 1.05% 0.74% 0.00% 0.00% -
Total Cost 15,052 15,441 12,723 9,428 8,201 6,757 6,321 78.41%
-
Net Worth 33,560 34,320 33,706 31,456 28,314 28,037 25,575 19.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 9 9 9 9 -
Div Payout % - - - 0.17% 0.18% 0.16% 0.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 33,560 34,320 33,706 31,456 28,314 28,037 25,575 19.87%
NOSH 98,823 100,499 99,783 100,180 99,629 100,312 94,201 3.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.19% 24.65% 32.96% 36.70% 39.56% 46.24% 48.00% -
ROE 11.35% 14.72% 18.56% 17.37% 18.96% 20.73% 22.81% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.08 20.39 19.02 14.87 13.62 12.53 12.90 29.84%
EPS 3.85 5.03 6.27 5.46 5.39 5.79 6.19 -27.15%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.3396 0.3415 0.3378 0.314 0.2842 0.2795 0.2715 16.10%
Adjusted Per Share Value based on latest NOSH - 100,180
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.14 4.50 4.17 3.27 2.98 2.76 2.67 34.00%
EPS 0.84 1.11 1.37 1.20 1.18 1.28 1.28 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.0754 0.074 0.0691 0.0622 0.0616 0.0562 19.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.15 0.19 0.22 0.23 0.22 0.23 -
P/RPS 0.73 0.74 1.00 1.48 1.69 1.76 1.78 -44.83%
P/EPS 3.63 2.98 3.03 4.03 4.27 3.80 3.71 -1.44%
EY 27.52 33.51 32.99 24.80 23.43 26.34 26.93 1.45%
DY 0.00 0.00 0.00 0.04 0.04 0.04 0.04 -
P/NAPS 0.41 0.44 0.56 0.70 0.81 0.79 0.85 -38.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 27/02/08 28/11/07 29/08/07 28/05/07 21/02/07 -
Price 0.16 0.17 0.16 0.20 0.23 0.20 0.26 -
P/RPS 0.84 0.83 0.84 1.35 1.69 1.60 2.01 -44.13%
P/EPS 4.15 3.38 2.55 3.67 4.27 3.45 4.20 -0.79%
EY 24.08 29.57 39.18 27.28 23.43 28.97 23.82 0.72%
DY 0.00 0.00 0.00 0.05 0.04 0.05 0.04 -
P/NAPS 0.47 0.50 0.47 0.64 0.81 0.72 0.96 -37.90%

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