[SMRT] YoY Cumulative 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- 49.76%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 61,462 81,863 90,325 34,947 49,304 30,148 6,115 46.85%
PBT -9,614 -2,889 11,648 4,024 8,979 5,452 -1,466 36.77%
Tax -2,804 -3,492 -3,100 -858 -315 -78 -39 103.78%
NP -12,418 -6,381 8,548 3,166 8,664 5,374 -1,505 42.10%
-
NP to SH -12,825 -6,377 6,884 3,166 8,669 5,372 -1,505 42.87%
-
Tax Rate - - 26.61% 21.32% 3.51% 1.43% - -
Total Cost 73,880 88,244 81,777 31,781 40,640 24,774 7,620 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 - - - 959 821 - - -
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 -24.32% -7.76% 9.48% 5.93% 19.26% 16.37% -5.97% -
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 21.90 32.35 43.43 18.21 30.03 19.75 4.23 31.49%
EPS -4.57 -2.52 3.31 1.65 5.28 3.52 -1.04 27.95%
DPS 0.00 0.00 0.00 0.50 0.50 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 13.50 17.98 19.84 7.68 10.83 6.62 1.34 46.91%
EPS -2.82 -1.40 1.51 0.70 1.90 1.18 -0.33 42.93%
DPS 0.00 0.00 0.00 0.21 0.18 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 0.82 0.88 1.88 1.21 0.73 0.51 1.42 -8.73%
P/EPS -3.94 -11.31 24.62 13.33 4.17 2.84 -5.77 -6.15%
EY -25.39 -8.84 4.06 7.50 24.00 35.20 -17.33 6.56%
DY 0.00 0.00 0.00 2.27 2.27 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 0.87 0.83 1.97 1.24 0.90 0.51 1.42 -7.83%
P/EPS -4.16 -10.71 25.83 13.64 5.11 2.84 -5.77 -5.30%
EY -24.05 -9.33 3.87 7.33 19.55 35.20 -17.33 5.60%
DY 0.00 0.00 0.00 2.22 1.85 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