[SMRT] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 118.47%
YoY- -89.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 52,398 61,445 44,443 11,792 7,546 11,357 18,977 18.42%
PBT 10,244 10,018 8,831 387 -1,912 -7,143 6,446 8.01%
Tax -1,981 -1,450 -498 -251 4,436 -342 -192 47.49%
NP 8,263 8,568 8,333 136 2,524 -7,485 6,254 4.74%
-
NP to SH 8,216 8,507 8,320 278 2,730 -7,557 6,254 4.64%
-
Tax Rate 19.34% 14.47% 5.64% 64.86% - - 2.98% -
Total Cost 44,135 52,877 36,110 11,656 5,022 18,842 12,723 23.01%
-
Net Worth 58,993 44,334 36,115 27,116 25,604 22,155 33,774 9.73%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 19 16 - - - - - -
Div Payout % 0.23% 0.19% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 58,993 44,334 36,115 27,116 25,604 22,155 33,774 9.73%
NOSH 192,412 164,444 152,642 145,555 133,219 105,104 99,984 11.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.77% 13.94% 18.75% 1.15% 33.45% -65.91% 32.96% -
ROE 13.93% 19.19% 23.04% 1.03% 10.66% -34.11% 18.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.23 37.37 29.12 8.10 5.66 10.81 18.98 6.19%
EPS 4.27 5.18 5.45 0.19 -2.05 -7.19 6.25 -6.14%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.2696 0.2366 0.1863 0.1922 0.2108 0.3378 -1.60%
Adjusted Per Share Value based on latest NOSH - 144,918
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.51 13.50 9.76 2.59 1.66 2.49 4.17 18.41%
EPS 1.80 1.87 1.83 0.06 0.60 -1.66 1.37 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.0974 0.0793 0.0596 0.0562 0.0487 0.0742 9.73%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.22 0.26 0.12 0.08 0.05 0.07 0.19 -
P/RPS 0.81 0.70 0.41 0.99 0.88 0.65 1.00 -3.44%
P/EPS 5.15 5.03 2.20 41.89 2.44 -0.97 3.04 9.17%
EY 19.41 19.90 45.42 2.39 40.98 -102.71 32.92 -8.42%
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 0.51 0.43 0.26 0.33 0.56 4.27%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 06/03/13 28/02/12 23/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.21 0.20 0.21 0.09 0.07 0.13 0.16 -
P/RPS 0.77 0.54 0.72 1.11 1.24 1.20 0.84 -1.43%
P/EPS 4.92 3.87 3.85 47.12 3.42 -1.81 2.56 11.49%
EY 20.33 25.87 25.96 2.12 29.27 -55.31 39.09 -10.31%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.89 0.48 0.36 0.62 0.47 6.34%

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