[SMRT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1564.63%
YoY- 136.13%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,445 44,443 11,792 7,546 11,357 18,977 12,156 30.97%
PBT 10,018 8,831 387 -1,912 -7,143 6,446 5,836 9.41%
Tax -1,450 -498 -251 4,436 -342 -192 0 -
NP 8,568 8,333 136 2,524 -7,485 6,254 5,836 6.60%
-
NP to SH 8,507 8,320 278 2,730 -7,557 6,254 5,836 6.47%
-
Tax Rate 14.47% 5.64% 64.86% - - 2.98% 0.00% -
Total Cost 52,877 36,110 11,656 5,022 18,842 12,723 6,320 42.43%
-
Net Worth 44,334 36,115 27,116 25,604 22,155 33,774 25,556 9.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16 - - - - - 9 10.05%
Div Payout % 0.19% - - - - - 0.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 44,334 36,115 27,116 25,604 22,155 33,774 25,556 9.60%
NOSH 164,444 152,642 145,555 133,219 105,104 99,984 94,129 9.73%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.94% 18.75% 1.15% 33.45% -65.91% 32.96% 48.01% -
ROE 19.19% 23.04% 1.03% 10.66% -34.11% 18.52% 22.84% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.37 29.12 8.10 5.66 10.81 18.98 12.91 19.36%
EPS 5.18 5.45 0.19 -2.05 -7.19 6.25 6.20 -2.94%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.01 0.00%
NAPS 0.2696 0.2366 0.1863 0.1922 0.2108 0.3378 0.2715 -0.11%
Adjusted Per Share Value based on latest NOSH - 133,317
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.50 9.76 2.59 1.66 2.49 4.17 2.67 30.97%
EPS 1.87 1.83 0.06 0.60 -1.66 1.37 1.28 6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0793 0.0596 0.0562 0.0487 0.0742 0.0561 9.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.12 0.08 0.05 0.07 0.19 0.23 -
P/RPS 0.70 0.41 0.99 0.88 0.65 1.00 1.78 -14.39%
P/EPS 5.03 2.20 41.89 2.44 -0.97 3.04 3.71 5.19%
EY 19.90 45.42 2.39 40.98 -102.71 32.92 26.96 -4.93%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.04 0.00%
P/NAPS 0.96 0.51 0.43 0.26 0.33 0.56 0.85 2.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/03/13 28/02/12 23/02/11 24/02/10 27/02/09 27/02/08 21/02/07 -
Price 0.20 0.21 0.09 0.07 0.13 0.16 0.26 -
P/RPS 0.54 0.72 1.11 1.24 1.20 0.84 2.01 -19.65%
P/EPS 3.87 3.85 47.12 3.42 -1.81 2.56 4.19 -1.31%
EY 25.87 25.96 2.12 29.27 -55.31 39.09 23.85 1.36%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.04 3.78%
P/NAPS 0.74 0.89 0.48 0.36 0.62 0.47 0.96 -4.24%

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