[SMRT] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.08%
YoY- -1323.58%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 34,947 49,304 30,148 6,115 7,260 10,055 12,116 19.29%
PBT 4,024 8,979 5,452 -1,466 394 -2,531 4,402 -1.48%
Tax -858 -315 -78 -39 -71 -326 -59 56.16%
NP 3,166 8,664 5,374 -1,505 323 -2,857 4,343 -5.12%
-
NP to SH 3,166 8,669 5,372 -1,505 123 -2,974 4,343 -5.12%
-
Tax Rate 21.32% 3.51% 1.43% - 18.02% - 1.34% -
Total Cost 31,781 40,640 24,774 7,620 6,937 12,912 7,773 26.42%
-
Net Worth 53,399 45,008 32,811 25,194 29,191 30,831 31,421 9.23%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 959 821 - - - - - -
Div Payout % 30.30% 9.47% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 53,399 45,008 32,811 25,194 29,191 30,831 31,421 9.23%
NOSH 191,878 164,204 152,613 144,711 136,666 100,134 100,069 11.44%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.06% 17.57% 17.83% -24.61% 4.45% -28.41% 35.85% -
ROE 5.93% 19.26% 16.37% -5.97% 0.42% -9.65% 13.82% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.21 30.03 19.75 4.23 5.31 10.04 12.11 7.02%
EPS 1.65 5.28 3.52 -1.04 0.09 -2.97 4.34 -14.87%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.2741 0.215 0.1741 0.2136 0.3079 0.314 -1.98%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.68 10.83 6.62 1.34 1.59 2.21 2.66 19.30%
EPS 0.70 1.90 1.18 -0.33 0.03 -0.65 0.95 -4.95%
DPS 0.21 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.0989 0.0721 0.0553 0.0641 0.0677 0.069 9.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.22 0.10 0.06 0.05 0.13 0.22 -
P/RPS 1.21 0.73 0.51 1.42 0.94 1.29 1.82 -6.57%
P/EPS 13.33 4.17 2.84 -5.77 55.56 -4.38 5.07 17.46%
EY 7.50 24.00 35.20 -17.33 1.80 -22.85 19.73 -14.87%
DY 2.27 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.47 0.34 0.23 0.42 0.70 2.03%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 28/11/07 -
Price 0.225 0.27 0.10 0.06 0.05 0.07 0.20 -
P/RPS 1.24 0.90 0.51 1.42 0.94 0.70 1.65 -4.64%
P/EPS 13.64 5.11 2.84 -5.77 55.56 -2.36 4.61 19.79%
EY 7.33 19.55 35.20 -17.33 1.80 -42.43 21.70 -16.53%
DY 2.22 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.99 0.47 0.34 0.23 0.23 0.64 4.00%

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