[SMRT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.51%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,367 25,916 29,843 11,113 20,283 10,389 2,533 40.31%
PBT -4,227 -1,052 4,758 1,202 4,280 2,077 13 -
Tax -566 -1,280 -1,631 -194 -106 -14 -7 107.80%
NP -4,793 -2,332 3,127 1,008 4,174 2,063 6 -
-
NP to SH -4,861 -2,333 2,656 1,010 4,183 2,059 7 -
-
Tax Rate - - 34.28% 16.14% 2.48% 0.67% 53.85% -
Total Cost 24,160 28,248 26,716 10,105 16,109 8,326 2,527 45.63%
-
Net Worth 57,109 82,376 62,970 52,176 43,962 30,502 25,093 14.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 952 826 - - -
Div Payout % - - - 94.34% 19.76% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 57,109 82,376 62,970 52,176 43,962 30,502 25,093 14.67%
NOSH 277,771 240,515 198,208 190,566 165,335 147,071 144,299 11.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -24.75% -9.00% 10.48% 9.07% 20.58% 19.86% 0.24% -
ROE -8.51% -2.83% 4.22% 1.94% 9.51% 6.75% 0.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.97 10.78 15.06 5.83 12.27 7.06 1.76 25.75%
EPS -1.75 -0.97 1.34 0.53 2.53 1.40 0.00 -
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.2056 0.3425 0.3177 0.2738 0.2659 0.2074 0.1739 2.82%
Adjusted Per Share Value based on latest NOSH - 190,566
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.25 5.69 6.56 2.44 4.46 2.28 0.56 40.14%
EPS -1.07 -0.51 0.58 0.22 0.92 0.45 0.00 -
DPS 0.00 0.00 0.00 0.21 0.18 0.00 0.00 -
NAPS 0.1254 0.181 0.1383 0.1146 0.0966 0.067 0.0551 14.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.17 0.33 0.70 0.225 0.18 0.09 0.04 -
P/RPS 2.44 3.06 4.65 3.86 1.47 1.27 2.28 1.13%
P/EPS -9.71 -34.02 52.24 42.45 7.11 6.43 824.57 -
EY -10.29 -2.94 1.91 2.36 14.06 15.56 0.12 -
DY 0.00 0.00 0.00 2.22 2.78 0.00 0.00 -
P/NAPS 0.83 0.96 2.20 0.82 0.68 0.43 0.23 23.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 29/08/14 30/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.21 0.19 0.795 0.21 0.28 0.09 0.05 -
P/RPS 3.01 1.76 5.28 3.60 2.28 1.27 2.85 0.91%
P/EPS -12.00 -19.59 59.33 39.62 11.07 6.43 1,030.71 -
EY -8.33 -5.11 1.69 2.52 9.04 15.56 0.10 -
DY 0.00 0.00 0.00 2.38 1.79 0.00 0.00 -
P/NAPS 1.02 0.55 2.50 0.77 1.05 0.43 0.29 23.29%

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