[SMRT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.13%
YoY- 62.0%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,399 5,939 5,784 7,545 8,562 8,921 9,052 -20.62%
PBT -3,772 -3,705 -3,647 -1,912 -4,246 -7,199 -7,402 -36.17%
Tax -581 -575 -591 -611 203 78 65 -
NP -4,353 -4,280 -4,238 -2,523 -4,043 -7,121 -7,337 -29.37%
-
NP to SH -4,357 -4,278 -4,280 -2,729 -4,207 -7,403 -7,576 -30.82%
-
Tax Rate - - - - - - - -
Total Cost 10,752 10,219 10,022 10,068 12,605 16,042 16,389 -24.47%
-
Net Worth 27,855 0 25,007 25,623 29,636 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,855 0 25,007 25,623 29,636 0 0 -
NOSH 160,000 144,299 144,299 133,317 138,750 120,288 120,288 20.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -68.03% -72.07% -73.27% -33.44% -47.22% -79.82% -81.05% -
ROE -15.64% 0.00% -17.12% -10.65% -14.20% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.00 4.12 4.01 5.66 6.17 7.42 7.53 -34.38%
EPS -2.72 -2.96 -2.97 -2.05 -3.03 -6.15 -6.30 -42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.00 0.1733 0.1922 0.2136 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 133,317
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.41 1.30 1.27 1.66 1.88 1.96 1.99 -20.50%
EPS -0.96 -0.94 -0.94 -0.60 -0.92 -1.63 -1.66 -30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.00 0.0549 0.0563 0.0651 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.04 0.04 0.05 0.05 0.06 0.07 -
P/RPS 1.50 0.97 1.00 0.88 0.81 0.81 0.93 37.49%
P/EPS -2.20 -1.35 -1.35 -2.44 -1.65 -0.97 -1.11 57.71%
EY -45.39 -74.12 -74.15 -40.94 -60.64 -102.57 -89.97 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.23 0.26 0.23 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 27/05/10 24/02/10 30/11/09 21/08/09 27/05/09 -
Price 0.06 0.05 0.04 0.07 0.05 0.05 0.07 -
P/RPS 1.50 1.21 1.00 1.24 0.81 0.67 0.93 37.49%
P/EPS -2.20 -1.69 -1.35 -3.42 -1.65 -0.81 -1.11 57.71%
EY -45.39 -59.29 -74.15 -29.24 -60.64 -123.09 -89.97 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.23 0.36 0.23 0.00 0.00 -

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