[SMRT] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- -220.83%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 44,443 11,792 7,546 11,357 18,977 12,156 7,937 33.23%
PBT 8,831 387 -1,912 -7,143 6,446 5,836 3,629 15.96%
Tax -498 -251 4,436 -342 -192 0 0 -
NP 8,333 136 2,524 -7,485 6,254 5,836 3,629 14.85%
-
NP to SH 8,320 278 2,730 -7,557 6,254 5,836 3,629 14.82%
-
Tax Rate 5.64% 64.86% - - 2.98% 0.00% 0.00% -
Total Cost 36,110 11,656 5,022 18,842 12,723 6,320 4,308 42.50%
-
Net Worth 36,115 27,116 25,604 22,155 33,774 25,556 14,712 16.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 9 - -
Div Payout % - - - - - 0.16% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 36,115 27,116 25,604 22,155 33,774 25,556 14,712 16.13%
NOSH 152,642 145,555 133,219 105,104 99,984 94,129 70,057 13.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 18.75% 1.15% 33.45% -65.91% 32.96% 48.01% 45.72% -
ROE 23.04% 1.03% 10.66% -34.11% 18.52% 22.84% 24.67% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.12 8.10 5.66 10.81 18.98 12.91 11.33 17.02%
EPS 5.45 0.19 -2.05 -7.19 6.25 6.20 5.18 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.2366 0.1863 0.1922 0.2108 0.3378 0.2715 0.21 2.00%
Adjusted Per Share Value based on latest NOSH - 120,288
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.76 2.59 1.66 2.49 4.17 2.67 1.74 33.27%
EPS 1.83 0.06 0.60 -1.66 1.37 1.28 0.80 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0596 0.0562 0.0487 0.0742 0.0561 0.0323 16.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.12 0.08 0.05 0.07 0.19 0.23 0.00 -
P/RPS 0.41 0.99 0.88 0.65 1.00 1.78 0.00 -
P/EPS 2.20 41.89 2.44 -0.97 3.04 3.71 0.00 -
EY 45.42 2.39 40.98 -102.71 32.92 26.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.51 0.43 0.26 0.33 0.56 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 24/02/10 27/02/09 27/02/08 21/02/07 08/03/06 -
Price 0.21 0.09 0.07 0.13 0.16 0.26 0.00 -
P/RPS 0.72 1.11 1.24 1.20 0.84 2.01 0.00 -
P/EPS 3.85 47.12 3.42 -1.81 2.56 4.19 0.00 -
EY 25.96 2.12 29.27 -55.31 39.09 23.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.89 0.48 0.36 0.62 0.47 0.96 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