[SMRT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -48.09%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 79,376 116,508 93,012 46,512 47,836 36,180 3,308 69.75%
PBT -9,096 8,876 9,264 4,536 6,132 4,216 -6,112 6.84%
Tax -2,968 -5,736 -1,252 -136 -284 -36 -80 82.52%
NP -12,064 3,140 8,012 4,400 5,848 4,180 -6,192 11.74%
-
NP to SH -12,480 3,156 5,220 4,416 5,852 4,184 -6,176 12.42%
-
Tax Rate - 64.62% 13.51% 3.00% 4.63% 0.85% - -
Total Cost 91,440 113,368 85,000 42,112 41,988 32,000 9,500 45.79%
-
Net Worth 58,984 84,446 60,692 51,621 40,059 28,477 25,007 15.36%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 58,984 84,446 60,692 51,621 40,059 28,477 25,007 15.36%
NOSH 268,965 239,090 194,776 190,344 164,382 147,323 144,299 10.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -15.20% 2.70% 8.61% 9.46% 12.23% 11.55% -187.18% -
ROE -21.16% 3.74% 8.60% 8.55% 14.61% 14.69% -24.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.51 48.73 47.75 24.44 29.10 24.56 2.29 53.05%
EPS -4.64 1.32 2.68 2.32 3.56 2.84 -4.28 1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2193 0.3532 0.3116 0.2712 0.2437 0.1933 0.1733 3.99%
Adjusted Per Share Value based on latest NOSH - 190,344
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.44 25.59 20.43 10.22 10.51 7.95 0.73 69.62%
EPS -2.74 0.69 1.15 0.97 1.29 0.92 -1.36 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1855 0.1333 0.1134 0.088 0.0626 0.0549 15.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.21 0.495 0.25 0.24 0.16 0.06 0.04 -
P/RPS 0.71 1.02 0.52 0.98 0.55 0.24 1.74 -13.86%
P/EPS -4.53 37.50 9.33 10.34 4.49 2.11 -0.93 30.16%
EY -22.10 2.67 10.72 9.67 22.25 47.33 -107.00 -23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.40 0.80 0.88 0.66 0.31 0.23 26.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 30/05/14 31/05/13 29/05/12 26/05/11 27/05/10 -
Price 0.20 0.435 0.65 0.24 0.17 0.11 0.04 -
P/RPS 0.68 0.89 1.36 0.98 0.58 0.45 1.74 -14.48%
P/EPS -4.31 32.95 24.25 10.34 4.78 3.87 -0.93 29.09%
EY -23.20 3.03 4.12 9.67 20.94 25.82 -107.00 -22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.23 2.09 0.88 0.70 0.57 0.23 25.73%

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