[SMRT] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -53.24%
YoY- -32.05%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 113,402 123,810 127,737 121,863 107,775 82,754 64,024 46.34%
PBT -2,403 6,226 12,036 12,133 17,897 15,012 11,456 -
Tax -5,501 -5,878 -6,229 -5,108 -4,265 -3,740 -2,303 78.59%
NP -7,904 348 5,807 7,025 13,632 11,272 9,153 -
-
NP to SH -7,686 70 5,059 5,575 11,922 10,052 8,406 -
-
Tax Rate - 94.41% 51.75% 42.10% 23.83% 24.91% 20.10% -
Total Cost 121,306 123,462 121,930 114,838 94,143 71,482 54,871 69.62%
-
Net Worth 82,186 82,376 84,446 74,860 78,471 62,970 60,692 22.37%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 19 19 -
Div Payout % - - - - - 0.19% 0.23% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 82,186 82,376 84,446 74,860 78,471 62,970 60,692 22.37%
NOSH 253,036 240,515 239,090 215,303 224,846 198,208 194,776 19.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.97% 0.28% 4.55% 5.76% 12.65% 13.62% 14.30% -
ROE -9.35% 0.08% 5.99% 7.45% 15.19% 15.96% 13.85% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.82 51.48 53.43 56.60 47.93 41.75 32.87 22.94%
EPS -3.04 0.03 2.12 2.59 5.30 5.07 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.3248 0.3425 0.3532 0.3477 0.349 0.3177 0.3116 2.80%
Adjusted Per Share Value based on latest NOSH - 215,303
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.91 27.20 28.06 26.77 23.67 18.18 14.06 46.36%
EPS -1.69 0.02 1.11 1.22 2.62 2.21 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.181 0.1855 0.1644 0.1724 0.1383 0.1333 22.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.285 0.33 0.495 0.64 0.815 0.70 0.25 -
P/RPS 0.64 0.64 0.93 1.13 1.70 1.68 0.76 -10.81%
P/EPS -9.38 1,133.86 23.39 24.72 15.37 13.80 5.79 -
EY -10.66 0.09 4.27 4.05 6.51 7.24 17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.04 -
P/NAPS 0.88 0.96 1.40 1.84 2.34 2.20 0.80 6.55%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.27 0.19 0.435 0.565 0.855 0.795 0.65 -
P/RPS 0.60 0.37 0.81 1.00 1.78 1.90 1.98 -54.85%
P/EPS -8.89 652.83 20.56 21.82 16.13 15.68 15.06 -
EY -11.25 0.15 4.86 4.58 6.20 6.38 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.02 -
P/NAPS 0.83 0.55 1.23 1.62 2.45 2.50 2.09 -45.94%

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