[SMRT] YoY Annual (Unaudited) 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
YoY- -32.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 101,547 81,462 102,156 121,864 52,398 61,445 44,443 14.75%
PBT 102,792 -33,354 -28,967 12,134 10,244 10,018 8,831 50.48%
Tax -2,074 -2,508 -2,013 -5,109 -1,981 -1,450 -498 26.81%
NP 100,718 -35,862 -30,980 7,025 8,263 8,568 8,333 51.43%
-
NP to SH 99,365 -37,006 -30,976 5,575 8,216 8,507 8,320 51.13%
-
Tax Rate 2.02% - - 42.10% 19.34% 14.47% 5.64% -
Total Cost 829 117,324 133,136 114,839 44,135 52,877 36,110 -46.65%
-
Net Worth 147,721 32,887 58,538 71,897 58,993 44,334 36,115 26.43%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 19 16 - -
Div Payout % - - - - 0.23% 0.19% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 147,721 32,887 58,538 71,897 58,993 44,334 36,115 26.43%
NOSH 361,699 297,353 254,736 214,235 192,412 164,444 152,642 15.44%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 99.18% -44.02% -30.33% 5.76% 15.77% 13.94% 18.75% -
ROE 67.26% -112.52% -52.92% 7.75% 13.93% 19.19% 23.04% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 28.09 27.96 40.10 56.88 27.23 37.37 29.12 -0.59%
EPS 31.48 -13.37 -12.16 2.61 4.27 5.18 5.45 33.91%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.4087 0.1129 0.2298 0.3356 0.3066 0.2696 0.2366 9.52%
Adjusted Per Share Value based on latest NOSH - 215,303
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.31 17.89 22.44 26.77 11.51 13.50 9.76 14.75%
EPS 21.83 -8.13 -6.80 1.22 1.80 1.87 1.83 51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.0722 0.1286 0.1579 0.1296 0.0974 0.0793 26.44%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.18 0.175 0.275 0.64 0.22 0.26 0.12 -
P/RPS 0.64 0.63 0.69 1.13 0.81 0.70 0.41 7.69%
P/EPS 0.65 -1.38 -2.26 24.59 5.15 5.03 2.20 -18.37%
EY 152.73 -72.59 -44.22 4.07 19.41 19.90 45.42 22.37%
DY 0.00 0.00 0.00 0.00 0.05 0.04 0.00 -
P/NAPS 0.44 1.55 1.20 1.91 0.72 0.96 0.51 -2.42%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 06/03/13 28/02/12 -
Price 0.195 0.17 0.215 0.565 0.21 0.20 0.21 -
P/RPS 0.69 0.61 0.54 0.99 0.77 0.54 0.72 -0.70%
P/EPS 0.71 -1.34 -1.77 21.71 4.92 3.87 3.85 -24.53%
EY 140.98 -74.73 -56.56 4.61 20.33 25.87 25.96 32.54%
DY 0.00 0.00 0.00 0.00 0.05 0.05 0.00 -
P/NAPS 0.48 1.51 0.94 1.68 0.68 0.74 0.89 -9.77%

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