[SMRT] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.46%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,917 18,860 20,493 18,978 14,893 13,569 12,569 21.83%
PBT -486 4,032 5,280 6,446 5,523 5,408 5,812 -
Tax -338 -224 -228 -191 -58 -40 0 -
NP -824 3,808 5,052 6,255 5,465 5,368 5,812 -
-
NP to SH -940 3,808 5,052 6,255 5,465 5,368 5,812 -
-
Tax Rate - 5.56% 4.32% 2.96% 1.05% 0.74% 0.00% -
Total Cost 17,741 15,052 15,441 12,723 9,428 8,201 6,757 89.98%
-
Net Worth 30,839 33,560 34,320 33,706 31,456 28,314 28,037 6.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 9 9 9 -
Div Payout % - - - - 0.17% 0.18% 0.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 30,839 33,560 34,320 33,706 31,456 28,314 28,037 6.53%
NOSH 100,162 98,823 100,499 99,783 100,180 99,629 100,312 -0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.87% 20.19% 24.65% 32.96% 36.70% 39.56% 46.24% -
ROE -3.05% 11.35% 14.72% 18.56% 17.37% 18.96% 20.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.89 19.08 20.39 19.02 14.87 13.62 12.53 21.95%
EPS -0.94 3.85 5.03 6.27 5.46 5.39 5.79 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.3079 0.3396 0.3415 0.3378 0.314 0.2842 0.2795 6.64%
Adjusted Per Share Value based on latest NOSH - 99,783
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.72 4.14 4.50 4.17 3.27 2.98 2.76 21.95%
EPS -0.21 0.84 1.11 1.37 1.20 1.18 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0737 0.0754 0.074 0.0691 0.0622 0.0616 6.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.13 0.14 0.15 0.19 0.22 0.23 0.22 -
P/RPS 0.77 0.73 0.74 1.00 1.48 1.69 1.76 -42.28%
P/EPS -13.85 3.63 2.98 3.03 4.03 4.27 3.80 -
EY -7.22 27.52 33.51 32.99 24.80 23.43 26.34 -
DY 0.00 0.00 0.00 0.00 0.04 0.04 0.04 -
P/NAPS 0.42 0.41 0.44 0.56 0.70 0.81 0.79 -34.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 30/05/08 27/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.07 0.16 0.17 0.16 0.20 0.23 0.20 -
P/RPS 0.41 0.84 0.83 0.84 1.35 1.69 1.60 -59.55%
P/EPS -7.46 4.15 3.38 2.55 3.67 4.27 3.45 -
EY -13.41 24.08 29.57 39.18 27.28 23.43 28.97 -
DY 0.00 0.00 0.00 0.00 0.05 0.04 0.05 -
P/NAPS 0.23 0.47 0.50 0.47 0.64 0.81 0.72 -53.17%

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