[SMRT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.56%
YoY- -339.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 14,295 5,678 285 1,302 6,862 2,777 2,110 37.53%
PBT 3,313 1,854 -2,306 -4,612 2,044 1,121 949 23.15%
Tax -421 -212 -541 -15 -133 0 0 -
NP 2,892 1,642 -2,847 -4,627 1,911 1,121 949 20.39%
-
NP to SH 2,948 1,783 -2,852 -4,583 1,911 1,121 949 20.78%
-
Tax Rate 12.71% 11.43% - - 6.51% 0.00% 0.00% -
Total Cost 11,403 4,036 3,132 5,929 4,951 1,656 1,161 46.31%
-
Net Worth 36,127 26,969 25,623 25,356 33,706 25,575 14,653 16.22%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 9 - -
Div Payout % - - - - - 0.84% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 36,127 26,969 25,623 25,356 33,706 25,575 14,653 16.22%
NOSH 152,694 144,918 133,317 120,288 99,783 94,201 69,779 13.93%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.23% 28.92% -998.95% -355.38% 27.85% 40.37% 44.98% -
ROE 8.16% 6.61% -11.13% -18.07% 5.67% 4.38% 6.48% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.36 3.92 0.21 1.08 6.88 2.95 3.02 20.73%
EPS 1.83 1.23 -2.14 -3.81 1.91 1.19 1.36 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.2366 0.1861 0.1922 0.2108 0.3378 0.2715 0.21 2.00%
Adjusted Per Share Value based on latest NOSH - 120,288
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.14 1.25 0.06 0.29 1.51 0.61 0.46 37.70%
EPS 0.65 0.39 -0.63 -1.01 0.42 0.25 0.21 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0592 0.0563 0.0557 0.074 0.0562 0.0322 16.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.12 0.08 0.05 0.07 0.19 0.23 0.00 -
P/RPS 1.28 2.04 23.39 6.47 2.76 7.80 0.00 -
P/EPS 6.22 6.50 -2.34 -1.84 9.92 19.33 0.00 -
EY 16.09 15.38 -42.79 -54.43 10.08 5.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.51 0.43 0.26 0.33 0.56 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 24/02/10 27/02/09 27/02/08 21/02/07 08/03/06 -
Price 0.21 0.09 0.07 0.13 0.16 0.26 0.00 -
P/RPS 2.24 2.30 32.74 12.01 2.33 8.82 0.00 -
P/EPS 10.88 7.31 -3.27 -3.41 8.35 21.85 0.00 -
EY 9.19 13.67 -30.56 -29.31 11.97 4.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.89 0.48 0.36 0.62 0.47 0.96 0.00 -

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