[SMRT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2120.0%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,060 10,713 2,754 2,294 2,653 4,596 3,272 31.64%
PBT 3,166 2,321 49 116 -2,837 1,681 1,566 12.43%
Tax -138 -55 -13 -7 -132 -18 0 -
NP 3,028 2,266 36 109 -2,969 1,663 1,566 11.60%
-
NP to SH 3,024 2,266 32 111 -3,085 1,663 1,566 11.58%
-
Tax Rate 4.36% 2.37% 26.53% 6.03% - 1.07% 0.00% -
Total Cost 14,032 8,447 2,718 2,185 5,622 2,933 1,706 42.03%
-
Net Worth 46,829 32,918 27,855 29,636 30,839 31,456 24,973 11.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 46,829 32,918 27,855 29,636 30,839 31,456 24,973 11.03%
NOSH 170,847 153,108 160,000 138,750 100,162 100,180 92,117 10.83%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.75% 21.15% 1.31% 4.75% -111.91% 36.18% 47.86% -
ROE 6.46% 6.88% 0.11% 0.37% -10.00% 5.29% 6.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.99 7.00 1.72 1.65 2.65 4.59 3.55 18.80%
EPS 1.77 1.48 0.02 0.08 -3.08 1.66 1.70 0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.215 0.1741 0.2136 0.3079 0.314 0.2711 0.18%
Adjusted Per Share Value based on latest NOSH - 138,750
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.75 2.35 0.60 0.50 0.58 1.01 0.72 31.62%
EPS 0.66 0.50 0.01 0.02 -0.68 0.37 0.34 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0723 0.0612 0.0651 0.0677 0.0691 0.0549 11.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.10 0.06 0.05 0.13 0.22 0.19 -
P/RPS 2.20 1.43 3.49 3.02 4.91 4.80 5.35 -13.75%
P/EPS 12.43 6.76 300.00 62.50 -4.22 13.25 11.18 1.78%
EY 8.05 14.80 0.33 1.60 -23.69 7.55 8.95 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.34 0.23 0.42 0.70 0.70 2.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.27 0.10 0.06 0.05 0.07 0.20 0.23 -
P/RPS 2.70 1.43 3.49 3.02 2.64 4.36 6.48 -13.56%
P/EPS 15.25 6.76 300.00 62.50 -2.27 12.05 13.53 2.01%
EY 6.56 14.80 0.33 1.60 -44.00 8.30 7.39 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.34 0.23 0.23 0.64 0.85 2.57%

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