[SMRT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.16%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 81,949 109,150 120,433 46,596 65,738 40,197 8,153 46.85%
PBT -12,818 -3,852 15,530 5,365 11,972 7,269 -1,954 36.78%
Tax -3,738 -4,656 -4,133 -1,144 -420 -104 -52 103.77%
NP -16,557 -8,508 11,397 4,221 11,552 7,165 -2,006 42.11%
-
NP to SH -17,100 -8,502 9,178 4,221 11,558 7,162 -2,006 42.87%
-
Tax Rate - - 26.61% 21.32% 3.51% 1.43% - -
Total Cost 98,506 117,658 109,036 42,374 54,186 33,032 10,159 45.97%
-
Net Worth 52,731 82,192 72,583 53,399 45,008 32,811 25,194 13.08%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,279 1,094 - - -
Div Payout % - - - 30.30% 9.47% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,731 82,192 72,583 53,399 45,008 32,811 25,194 13.08%
NOSH 280,634 253,055 207,975 191,878 164,204 152,613 144,711 11.65%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -20.20% -7.79% 9.46% 9.06% 17.57% 17.83% -24.61% -
ROE -32.43% -10.34% 12.65% 7.91% 25.68% 21.83% -7.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.20 43.13 57.91 24.28 40.03 26.34 5.63 31.53%
EPS -6.09 -3.36 4.41 2.20 7.04 4.69 -1.39 27.88%
DPS 0.00 0.00 0.00 0.67 0.67 0.00 0.00 -
NAPS 0.1879 0.3248 0.349 0.2783 0.2741 0.215 0.1741 1.27%
Adjusted Per Share Value based on latest NOSH - 191,272
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.00 23.98 26.45 10.24 14.44 8.83 1.79 46.86%
EPS -3.76 -1.87 2.02 0.93 2.54 1.57 -0.44 42.93%
DPS 0.00 0.00 0.00 0.28 0.24 0.00 0.00 -
NAPS 0.1158 0.1805 0.1594 0.1173 0.0989 0.0721 0.0553 13.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.18 0.285 0.815 0.22 0.22 0.10 0.06 -
P/RPS 0.62 0.66 1.41 0.91 0.55 0.38 1.06 -8.54%
P/EPS -2.95 -8.48 18.47 10.00 3.13 2.13 -4.33 -6.19%
EY -33.85 -11.79 5.42 10.00 32.00 46.93 -23.11 6.56%
DY 0.00 0.00 0.00 3.03 3.03 0.00 0.00 -
P/NAPS 0.96 0.88 2.34 0.79 0.80 0.47 0.34 18.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 -
Price 0.19 0.27 0.855 0.225 0.27 0.10 0.06 -
P/RPS 0.65 0.63 1.48 0.93 0.67 0.38 1.06 -7.82%
P/EPS -3.12 -8.04 19.37 10.23 3.84 2.13 -4.33 -5.31%
EY -32.07 -12.44 5.16 9.78 26.07 46.93 -23.11 5.60%
DY 0.00 0.00 0.00 2.96 2.47 0.00 0.00 -
P/NAPS 1.01 0.83 2.45 0.81 0.99 0.47 0.34 19.87%

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