[SMRT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 185.92%
YoY- 103.16%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 25,916 29,843 11,113 20,283 10,389 2,533 2,378 48.87%
PBT -1,052 4,758 1,202 4,280 2,077 13 71 -
Tax -1,280 -1,631 -194 -106 -14 -7 -23 95.33%
NP -2,332 3,127 1,008 4,174 2,063 6 48 -
-
NP to SH -2,333 2,656 1,010 4,183 2,059 7 5 -
-
Tax Rate - 34.28% 16.14% 2.48% 0.67% 53.85% 32.39% -
Total Cost 28,248 26,716 10,105 16,109 8,326 2,527 2,330 51.53%
-
Net Worth 82,376 62,970 52,176 43,962 30,502 25,093 25,585 21.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 952 826 - - - -
Div Payout % - - 94.34% 19.76% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 82,376 62,970 52,176 43,962 30,502 25,093 25,585 21.50%
NOSH 240,515 198,208 190,566 165,335 147,071 144,299 120,288 12.23%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -9.00% 10.48% 9.07% 20.58% 19.86% 0.24% 2.02% -
ROE -2.83% 4.22% 1.94% 9.51% 6.75% 0.03% 0.02% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.78 15.06 5.83 12.27 7.06 1.76 1.98 32.61%
EPS -0.97 1.34 0.53 2.53 1.40 0.00 0.00 -
DPS 0.00 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.3425 0.3177 0.2738 0.2659 0.2074 0.1739 0.2127 8.25%
Adjusted Per Share Value based on latest NOSH - 165,335
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.69 6.56 2.44 4.46 2.28 0.56 0.52 48.97%
EPS -0.51 0.58 0.22 0.92 0.45 0.00 0.00 -
DPS 0.00 0.00 0.21 0.18 0.00 0.00 0.00 -
NAPS 0.181 0.1383 0.1146 0.0966 0.067 0.0551 0.0562 21.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.33 0.70 0.225 0.18 0.09 0.04 0.06 -
P/RPS 3.06 4.65 3.86 1.47 1.27 2.28 3.04 0.10%
P/EPS -34.02 52.24 42.45 7.11 6.43 824.57 1,443.46 -
EY -2.94 1.91 2.36 14.06 15.56 0.12 0.07 -
DY 0.00 0.00 2.22 2.78 0.00 0.00 0.00 -
P/NAPS 0.96 2.20 0.82 0.68 0.43 0.23 0.28 22.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 29/08/14 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 -
Price 0.19 0.795 0.21 0.28 0.09 0.05 0.05 -
P/RPS 1.76 5.28 3.60 2.28 1.27 2.85 2.53 -5.86%
P/EPS -19.59 59.33 39.62 11.07 6.43 1,030.71 1,202.89 -
EY -5.11 1.69 2.52 9.04 15.56 0.10 0.08 -
DY 0.00 0.00 2.38 1.79 0.00 0.00 0.00 -
P/NAPS 0.55 2.50 0.77 1.05 0.43 0.29 0.24 14.81%

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