[SMRT] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.3%
YoY- 456.94%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 120,433 46,596 65,738 40,197 8,153 9,680 13,406 44.15%
PBT 15,530 5,365 11,972 7,269 -1,954 525 -3,374 -
Tax -4,133 -1,144 -420 -104 -52 -94 -434 45.56%
NP 11,397 4,221 11,552 7,165 -2,006 430 -3,809 -
-
NP to SH 9,178 4,221 11,558 7,162 -2,006 164 -3,965 -
-
Tax Rate 26.61% 21.32% 3.51% 1.43% - 17.90% - -
Total Cost 109,036 42,374 54,186 33,032 10,159 9,249 17,215 36.00%
-
Net Worth 72,583 53,399 45,008 32,811 25,194 29,191 30,831 15.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 1,279 1,094 - - - - -
Div Payout % - 30.30% 9.47% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 72,583 53,399 45,008 32,811 25,194 29,191 30,831 15.33%
NOSH 207,975 191,878 164,204 152,613 144,711 136,666 100,134 12.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.46% 9.06% 17.57% 17.83% -24.61% 4.45% -28.41% -
ROE 12.65% 7.91% 25.68% 21.83% -7.96% 0.56% -12.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 57.91 24.28 40.03 26.34 5.63 7.08 13.39 27.62%
EPS 4.41 2.20 7.04 4.69 -1.39 0.12 -3.96 -
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.2783 0.2741 0.215 0.1741 0.2136 0.3079 2.10%
Adjusted Per Share Value based on latest NOSH - 153,108
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.45 10.24 14.44 8.83 1.79 2.13 2.94 44.19%
EPS 2.02 0.93 2.54 1.57 -0.44 0.04 -0.87 -
DPS 0.00 0.28 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.1173 0.0989 0.0721 0.0553 0.0641 0.0677 15.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.815 0.22 0.22 0.10 0.06 0.05 0.13 -
P/RPS 1.41 0.91 0.55 0.38 1.06 0.71 0.97 6.42%
P/EPS 18.47 10.00 3.13 2.13 -4.33 41.67 -3.28 -
EY 5.42 10.00 32.00 46.93 -23.11 2.40 -30.46 -
DY 0.00 3.03 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.79 0.80 0.47 0.34 0.23 0.42 33.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 -
Price 0.855 0.225 0.27 0.10 0.06 0.05 0.07 -
P/RPS 1.48 0.93 0.67 0.38 1.06 0.71 0.52 19.03%
P/EPS 19.37 10.23 3.84 2.13 -4.33 41.67 -1.77 -
EY 5.16 9.78 26.07 46.93 -23.11 2.40 -56.57 -
DY 0.00 2.96 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.81 0.99 0.47 0.34 0.23 0.23 48.30%

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