[SMRT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.29%
YoY- -94.87%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,486 38,870 6,720 9,932 14,804 15,038 12,214 31.92%
PBT 11,628 6,262 -3,030 556 614 5,442 6,298 10.74%
Tax -356 -46 -52 -128 -146 -80 0 -
NP 11,272 6,216 -3,082 428 468 5,362 6,298 10.17%
-
NP to SH 11,292 6,212 -3,074 24 468 5,362 6,298 10.21%
-
Tax Rate 3.06% 0.73% - 23.02% 23.78% 1.47% 0.00% -
Total Cost 53,214 32,654 9,802 9,504 14,336 9,676 5,916 44.16%
-
Net Worth 43,641 30,386 25,215 25,523 34,550 28,430 22,713 11.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,641 - - - - - - -
Div Payout % 14.53% - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 43,641 30,386 25,215 25,523 34,550 28,430 22,713 11.48%
NOSH 164,127 146,509 145,000 120,000 101,739 100,037 88,207 10.89%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.48% 15.99% -45.86% 4.31% 3.16% 35.66% 51.56% -
ROE 25.87% 20.44% -12.19% 0.09% 1.35% 18.86% 27.73% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.29 26.53 4.63 8.28 14.55 15.03 13.85 18.96%
EPS 6.88 4.24 -2.12 0.02 0.46 5.36 7.14 -0.61%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2659 0.2074 0.1739 0.2127 0.3396 0.2842 0.2575 0.53%
Adjusted Per Share Value based on latest NOSH - 120,288
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.17 8.54 1.48 2.18 3.25 3.30 2.68 31.95%
EPS 2.48 1.36 -0.68 0.01 0.10 1.18 1.38 10.25%
DPS 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.0667 0.0554 0.0561 0.0759 0.0625 0.0499 11.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.18 0.09 0.04 0.06 0.14 0.23 0.19 -
P/RPS 0.46 0.34 0.86 0.72 0.96 1.53 1.37 -16.61%
P/EPS 2.62 2.12 -1.89 300.00 30.43 4.29 2.66 -0.25%
EY 38.22 47.11 -53.00 0.33 3.29 23.30 37.58 0.28%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.43 0.23 0.28 0.41 0.81 0.74 -1.39%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 29/08/07 12/09/06 -
Price 0.28 0.09 0.05 0.05 0.16 0.23 0.17 -
P/RPS 0.71 0.34 1.08 0.60 1.10 1.53 1.23 -8.74%
P/EPS 4.07 2.12 -2.36 250.00 34.78 4.29 2.38 9.34%
EY 24.57 47.11 -42.40 0.40 2.88 23.30 42.00 -8.54%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.43 0.29 0.24 0.47 0.81 0.66 8.03%

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