[SMRT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.36%
YoY- 61.37%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 109,150 120,433 46,596 65,738 40,197 8,153 9,680 49.71%
PBT -3,852 15,530 5,365 11,972 7,269 -1,954 525 -
Tax -4,656 -4,133 -1,144 -420 -104 -52 -94 91.58%
NP -8,508 11,397 4,221 11,552 7,165 -2,006 430 -
-
NP to SH -8,502 9,178 4,221 11,558 7,162 -2,006 164 -
-
Tax Rate - 26.61% 21.32% 3.51% 1.43% - 17.90% -
Total Cost 117,658 109,036 42,374 54,186 33,032 10,159 9,249 52.75%
-
Net Worth 82,192 72,583 53,399 45,008 32,811 25,194 29,191 18.82%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 1,279 1,094 - - - -
Div Payout % - - 30.30% 9.47% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,192 72,583 53,399 45,008 32,811 25,194 29,191 18.82%
NOSH 253,055 207,975 191,878 164,204 152,613 144,711 136,666 10.80%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.79% 9.46% 9.06% 17.57% 17.83% -24.61% 4.45% -
ROE -10.34% 12.65% 7.91% 25.68% 21.83% -7.96% 0.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 43.13 57.91 24.28 40.03 26.34 5.63 7.08 35.12%
EPS -3.36 4.41 2.20 7.04 4.69 -1.39 0.12 -
DPS 0.00 0.00 0.67 0.67 0.00 0.00 0.00 -
NAPS 0.3248 0.349 0.2783 0.2741 0.215 0.1741 0.2136 7.23%
Adjusted Per Share Value based on latest NOSH - 170,847
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.98 26.45 10.24 14.44 8.83 1.79 2.13 49.68%
EPS -1.87 2.02 0.93 2.54 1.57 -0.44 0.04 -
DPS 0.00 0.00 0.28 0.24 0.00 0.00 0.00 -
NAPS 0.1805 0.1594 0.1173 0.0989 0.0721 0.0553 0.0641 18.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.285 0.815 0.22 0.22 0.10 0.06 0.05 -
P/RPS 0.66 1.41 0.91 0.55 0.38 1.06 0.71 -1.20%
P/EPS -8.48 18.47 10.00 3.13 2.13 -4.33 41.67 -
EY -11.79 5.42 10.00 32.00 46.93 -23.11 2.40 -
DY 0.00 0.00 3.03 3.03 0.00 0.00 0.00 -
P/NAPS 0.88 2.34 0.79 0.80 0.47 0.34 0.23 25.04%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 -
Price 0.27 0.855 0.225 0.27 0.10 0.06 0.05 -
P/RPS 0.63 1.48 0.93 0.67 0.38 1.06 0.71 -1.97%
P/EPS -8.04 19.37 10.23 3.84 2.13 -4.33 41.67 -
EY -12.44 5.16 9.78 26.07 46.93 -23.11 2.40 -
DY 0.00 0.00 2.96 2.47 0.00 0.00 0.00 -
P/NAPS 0.83 2.45 0.81 0.99 0.47 0.34 0.23 23.83%

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