[SMRT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 100.45%
YoY- 40.0%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 11,113 20,283 10,389 2,533 2,378 2,509 4,142 17.86%
PBT 1,202 4,280 2,077 13 71 -132 1,116 1.24%
Tax -194 -106 -14 -7 -23 -36 -40 30.07%
NP 1,008 4,174 2,063 6 48 -168 1,076 -1.08%
-
NP to SH 1,010 4,183 2,059 7 5 -168 1,076 -1.04%
-
Tax Rate 16.14% 2.48% 0.67% 53.85% 32.39% - 3.58% -
Total Cost 10,105 16,109 8,326 2,527 2,330 2,677 3,066 21.96%
-
Net Worth 52,176 43,962 30,502 25,093 25,585 33,560 28,314 10.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 952 826 - - - - - -
Div Payout % 94.34% 19.76% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 52,176 43,962 30,502 25,093 25,585 33,560 28,314 10.71%
NOSH 190,566 165,335 147,071 144,299 120,288 98,823 99,629 11.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.07% 20.58% 19.86% 0.24% 2.02% -6.70% 25.98% -
ROE 1.94% 9.51% 6.75% 0.03% 0.02% -0.50% 3.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.83 12.27 7.06 1.76 1.98 2.54 4.16 5.78%
EPS 0.53 2.53 1.40 0.00 0.00 -0.17 1.08 -11.17%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2738 0.2659 0.2074 0.1739 0.2127 0.3396 0.2842 -0.61%
Adjusted Per Share Value based on latest NOSH - 144,299
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.44 4.46 2.28 0.56 0.52 0.55 0.91 17.84%
EPS 0.22 0.92 0.45 0.00 0.00 -0.04 0.24 -1.43%
DPS 0.21 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.0966 0.067 0.0551 0.0562 0.0737 0.0622 10.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.225 0.18 0.09 0.04 0.06 0.14 0.23 -
P/RPS 3.86 1.47 1.27 2.28 3.04 5.51 5.53 -5.81%
P/EPS 42.45 7.11 6.43 824.57 1,443.46 -82.35 21.30 12.16%
EY 2.36 14.06 15.56 0.12 0.07 -1.21 4.70 -10.83%
DY 2.22 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.43 0.23 0.28 0.41 0.81 0.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 29/08/07 -
Price 0.21 0.28 0.09 0.05 0.05 0.16 0.23 -
P/RPS 3.60 2.28 1.27 2.85 2.53 6.30 5.53 -6.89%
P/EPS 39.62 11.07 6.43 1,030.71 1,202.89 -94.12 21.30 10.88%
EY 2.52 9.04 15.56 0.10 0.08 -1.06 4.70 -9.85%
DY 2.38 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 0.43 0.29 0.24 0.47 0.81 -0.83%

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