[SMRT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 48.47%
YoY- 302.08%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 106,192 45,482 64,486 38,870 6,720 9,932 14,804 38.85%
PBT 14,148 4,672 11,628 6,262 -3,030 556 614 68.64%
Tax -3,888 -458 -356 -46 -52 -128 -146 72.76%
NP 10,260 4,214 11,272 6,216 -3,082 428 468 67.25%
-
NP to SH 7,922 4,228 11,292 6,212 -3,074 24 468 60.20%
-
Tax Rate 27.48% 9.80% 3.06% 0.73% - 23.02% 23.78% -
Total Cost 95,932 41,268 53,214 32,654 9,802 9,504 14,336 37.25%
-
Net Worth 62,607 52,145 43,641 30,386 25,215 25,523 34,550 10.41%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 1,641 - - - - -
Div Payout % - - 14.53% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 62,607 52,145 43,641 30,386 25,215 25,523 34,550 10.41%
NOSH 197,064 190,450 164,127 146,509 145,000 120,000 101,739 11.64%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.66% 9.27% 17.48% 15.99% -45.86% 4.31% 3.16% -
ROE 12.65% 8.11% 25.87% 20.44% -12.19% 0.09% 1.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 53.89 23.88 39.29 26.53 4.63 8.28 14.55 24.37%
EPS 4.02 2.22 6.88 4.24 -2.12 0.02 0.46 43.49%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.2738 0.2659 0.2074 0.1739 0.2127 0.3396 -1.10%
Adjusted Per Share Value based on latest NOSH - 147,071
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.33 9.99 14.17 8.54 1.48 2.18 3.25 38.86%
EPS 1.74 0.93 2.48 1.36 -0.68 0.01 0.10 60.93%
DPS 0.00 0.00 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1145 0.0959 0.0667 0.0554 0.0561 0.0759 10.40%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.70 0.225 0.18 0.09 0.04 0.06 0.14 -
P/RPS 1.30 0.94 0.46 0.34 0.86 0.72 0.96 5.18%
P/EPS 17.41 10.14 2.62 2.12 -1.89 300.00 30.43 -8.88%
EY 5.74 9.87 38.22 47.11 -53.00 0.33 3.29 9.71%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.82 0.68 0.43 0.23 0.28 0.41 32.29%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 -
Price 0.795 0.21 0.28 0.09 0.05 0.05 0.16 -
P/RPS 1.48 0.88 0.71 0.34 1.08 0.60 1.10 5.06%
P/EPS 19.78 9.46 4.07 2.12 -2.36 250.00 34.78 -8.97%
EY 5.06 10.57 24.57 47.11 -42.40 0.40 2.88 9.84%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.77 1.05 0.43 0.29 0.24 0.47 32.10%

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