[SMRT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 931.65%
YoY- 167.01%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 44,442 35,825 27,866 20,010 11,792 6,399 5,939 281.17%
PBT 8,765 7,306 5,034 2,970 388 -3,772 -3,705 -
Tax -499 -290 -248 -241 -252 -581 -575 -8.99%
NP 8,266 7,016 4,786 2,729 136 -4,353 -4,280 -
-
NP to SH 8,319 7,154 4,920 2,868 278 -4,357 -4,278 -
-
Tax Rate 5.69% 3.97% 4.93% 8.11% 64.95% - - -
Total Cost 36,176 28,809 23,080 17,281 11,656 10,752 10,219 131.74%
-
Net Worth 36,127 32,918 30,502 28,477 26,969 27,855 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 36,127 32,918 30,502 28,477 26,969 27,855 0 -
NOSH 152,694 153,108 147,071 147,323 144,918 160,000 144,299 3.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.60% 19.58% 17.18% 13.64% 1.15% -68.03% -72.07% -
ROE 23.03% 21.73% 16.13% 10.07% 1.03% -15.64% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.11 23.40 18.95 13.58 8.14 4.00 4.12 266.90%
EPS 5.45 4.67 3.35 1.95 0.19 -2.72 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.215 0.2074 0.1933 0.1861 0.1741 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,323
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.76 7.87 6.12 4.40 2.59 1.41 1.30 282.01%
EPS 1.83 1.57 1.08 0.63 0.06 -0.96 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0723 0.067 0.0626 0.0592 0.0612 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.10 0.09 0.06 0.08 0.06 0.04 -
P/RPS 0.41 0.43 0.48 0.44 0.98 1.50 0.97 -43.59%
P/EPS 2.20 2.14 2.69 3.08 41.70 -2.20 -1.35 -
EY 45.40 46.73 37.17 32.45 2.40 -45.39 -74.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.43 0.31 0.43 0.34 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 -
Price 0.21 0.10 0.09 0.11 0.09 0.06 0.05 -
P/RPS 0.72 0.43 0.48 0.81 1.11 1.50 1.21 -29.18%
P/EPS 3.85 2.14 2.69 5.65 46.92 -2.20 -1.69 -
EY 25.94 46.73 37.17 17.70 2.13 -45.39 -59.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.47 0.43 0.57 0.48 0.34 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