[SMRT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 91.49%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 39,211 55,043 53,096 22,741 32,243 19,435 3,360 50.55%
PBT -6,500 1,167 7,074 2,336 5,814 3,131 -1,515 27.44%
Tax -1,309 -2,714 -1,944 -229 -178 -23 -26 92.04%
NP -7,809 -1,547 5,130 2,107 5,636 3,108 -1,541 31.02%
-
NP to SH -7,981 -1,544 3,961 2,114 5,646 3,106 -1,537 31.55%
-
Tax Rate - 232.56% 27.48% 9.80% 3.06% 0.73% - -
Total Cost 47,020 56,590 47,966 20,634 26,607 16,327 4,901 45.71%
-
Net Worth 57,173 85,293 62,607 52,145 43,641 30,386 25,215 14.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 820 - - -
Div Payout % - - - - 14.53% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 57,173 85,293 62,607 52,145 43,641 30,386 25,215 14.60%
NOSH 278,083 249,032 197,064 190,450 164,127 146,509 145,000 11.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -19.92% -2.81% 9.66% 9.27% 17.48% 15.99% -45.86% -
ROE -13.96% -1.81% 6.33% 4.05% 12.94% 10.22% -6.10% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.10 22.10 26.94 11.94 19.65 13.27 2.32 35.05%
EPS -2.87 -0.62 2.01 1.11 3.44 2.12 -1.06 18.04%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2056 0.3425 0.3177 0.2738 0.2659 0.2074 0.1739 2.82%
Adjusted Per Share Value based on latest NOSH - 190,566
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.61 12.09 11.66 5.00 7.08 4.27 0.74 50.47%
EPS -1.75 -0.34 0.87 0.46 1.24 0.68 -0.34 31.36%
DPS 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.1256 0.1874 0.1375 0.1145 0.0959 0.0667 0.0554 14.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.17 0.33 0.70 0.225 0.18 0.09 0.04 -
P/RPS 1.21 1.49 2.60 1.88 0.92 0.68 1.73 -5.77%
P/EPS -5.92 -53.23 34.83 20.27 5.23 4.25 -3.77 7.80%
EY -16.88 -1.88 2.87 4.93 19.11 23.56 -26.50 -7.23%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.83 0.96 2.20 0.82 0.68 0.43 0.23 23.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 29/08/14 30/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.21 0.19 0.795 0.21 0.28 0.09 0.05 -
P/RPS 1.49 0.86 2.95 1.76 1.43 0.68 2.16 -5.99%
P/EPS -7.32 -30.65 39.55 18.92 8.14 4.25 -4.72 7.58%
EY -13.67 -3.26 2.53 5.29 12.29 23.56 -21.20 -7.04%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 1.02 0.55 2.50 0.77 1.05 0.43 0.29 23.29%

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