[SMRT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.28%
YoY- -294.41%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 57,250 27,866 5,939 8,921 18,860 13,569 6,107 45.15%
PBT 11,447 5,034 -3,705 -7,199 4,032 5,408 3,148 23.98%
Tax -653 -248 -575 78 -224 -40 0 -
NP 10,794 4,786 -4,280 -7,121 3,808 5,368 3,148 22.77%
-
NP to SH 10,860 4,920 -4,278 -7,403 3,808 5,368 3,148 22.89%
-
Tax Rate 5.70% 4.93% - - 5.56% 0.74% 0.00% -
Total Cost 46,456 23,080 10,219 16,042 15,052 8,201 2,959 58.17%
-
Net Worth 43,962 30,502 0 0 33,560 28,314 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 826 - - - - 9 - -
Div Payout % 7.61% - - - - 0.18% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 43,962 30,502 0 0 33,560 28,314 0 -
NOSH 165,335 147,071 144,299 120,288 98,823 99,629 88,372 10.99%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.85% 17.18% -72.07% -79.82% 20.19% 39.56% 51.55% -
ROE 24.70% 16.13% 0.00% 0.00% 11.35% 18.96% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.63 18.95 4.12 7.42 19.08 13.62 6.91 30.78%
EPS 6.57 3.35 -2.96 -6.15 3.85 5.39 3.56 10.74%
DPS 0.50 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.2659 0.2074 0.00 0.00 0.3396 0.2842 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,288
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.58 6.12 1.30 1.96 4.14 2.98 1.34 45.19%
EPS 2.39 1.08 -0.94 -1.63 0.84 1.18 0.69 22.98%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.067 0.00 0.00 0.0737 0.0622 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.18 0.09 0.04 0.06 0.14 0.23 0.19 -
P/RPS 0.52 0.48 0.97 0.81 0.73 1.69 2.75 -24.21%
P/EPS 2.74 2.69 -1.35 -0.97 3.63 4.27 5.33 -10.48%
EY 36.49 37.17 -74.12 -102.57 27.52 23.43 18.75 11.72%
DY 2.78 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.68 0.43 0.00 0.00 0.41 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 29/08/07 - -
Price 0.28 0.09 0.05 0.05 0.16 0.23 0.00 -
P/RPS 0.81 0.48 1.21 0.67 0.84 1.69 0.00 -
P/EPS 4.26 2.69 -1.69 -0.81 4.15 4.27 0.00 -
EY 23.46 37.17 -59.29 -123.09 24.08 23.43 0.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.05 0.43 0.00 0.00 0.47 0.81 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