[SMRT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 583.33%
YoY- 104.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,738 40,197 8,153 9,680 13,406 16,154 12,505 31.82%
PBT 11,972 7,269 -1,954 525 -3,374 5,869 6,286 11.32%
Tax -420 -104 -52 -94 -434 -78 0 -
NP 11,552 7,165 -2,006 430 -3,809 5,790 6,286 10.66%
-
NP to SH 11,558 7,162 -2,006 164 -3,965 5,790 6,286 10.67%
-
Tax Rate 3.51% 1.43% - 17.90% - 1.33% 0.00% -
Total Cost 54,186 33,032 10,159 9,249 17,215 10,364 6,218 43.40%
-
Net Worth 45,008 32,811 25,194 29,191 30,831 31,421 25,014 10.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,094 - - - - - - -
Div Payout % 9.47% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 45,008 32,811 25,194 29,191 30,831 31,421 25,014 10.27%
NOSH 164,204 152,613 144,711 136,666 100,134 100,069 92,270 10.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.57% 17.83% -24.61% 4.45% -28.41% 35.85% 50.27% -
ROE 25.68% 21.83% -7.96% 0.56% -12.86% 18.43% 25.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.03 26.34 5.63 7.08 13.39 16.14 13.55 19.76%
EPS 7.04 4.69 -1.39 0.12 -3.96 5.79 6.81 0.55%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.215 0.1741 0.2136 0.3079 0.314 0.2711 0.18%
Adjusted Per Share Value based on latest NOSH - 138,750
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.44 8.83 1.79 2.13 2.94 3.55 2.75 31.80%
EPS 2.54 1.57 -0.44 0.04 -0.87 1.27 1.38 10.69%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0721 0.0553 0.0641 0.0677 0.069 0.0549 10.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.10 0.06 0.05 0.13 0.22 0.19 -
P/RPS 0.55 0.38 1.06 0.71 0.97 1.36 1.40 -14.40%
P/EPS 3.13 2.13 -4.33 41.67 -3.28 3.80 2.79 1.93%
EY 32.00 46.93 -23.11 2.40 -30.46 26.30 35.86 -1.87%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.34 0.23 0.42 0.70 0.70 2.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.27 0.10 0.06 0.05 0.07 0.20 0.23 -
P/RPS 0.67 0.38 1.06 0.71 0.52 1.24 1.70 -14.36%
P/EPS 3.84 2.13 -4.33 41.67 -1.77 3.46 3.38 2.14%
EY 26.07 46.93 -23.11 2.40 -56.57 28.93 29.62 -2.10%
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.34 0.23 0.23 0.64 0.85 2.57%

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