[SMRT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.05%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 51,943 57,250 27,866 5,939 8,921 18,860 13,569 25.04%
PBT 6,540 11,447 5,034 -3,705 -7,199 4,032 5,408 3.21%
Tax -1,500 -653 -248 -575 78 -224 -40 82.85%
NP 5,040 10,794 4,786 -4,280 -7,121 3,808 5,368 -1.04%
-
NP to SH 4,975 10,860 4,920 -4,278 -7,403 3,808 5,368 -1.25%
-
Tax Rate 22.94% 5.70% 4.93% - - 5.56% 0.74% -
Total Cost 46,903 46,456 23,080 10,219 16,042 15,052 8,201 33.69%
-
Net Worth 52,176 43,962 30,502 0 0 33,560 28,314 10.71%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 854 826 - - - - 9 113.42%
Div Payout % 17.17% 7.61% - - - - 0.18% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 52,176 43,962 30,502 0 0 33,560 28,314 10.71%
NOSH 190,566 165,335 147,071 144,299 120,288 98,823 99,629 11.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.70% 18.85% 17.18% -72.07% -79.82% 20.19% 39.56% -
ROE 9.53% 24.70% 16.13% 0.00% 0.00% 11.35% 18.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.26 34.63 18.95 4.12 7.42 19.08 13.62 12.24%
EPS 2.61 6.57 3.35 -2.96 -6.15 3.85 5.39 -11.37%
DPS 0.45 0.50 0.00 0.00 0.00 0.00 0.01 88.48%
NAPS 0.2738 0.2659 0.2074 0.00 0.00 0.3396 0.2842 -0.61%
Adjusted Per Share Value based on latest NOSH - 144,299
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.41 12.58 6.12 1.30 1.96 4.14 2.98 25.05%
EPS 1.09 2.39 1.08 -0.94 -1.63 0.84 1.18 -1.31%
DPS 0.19 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.0966 0.067 0.00 0.00 0.0737 0.0622 10.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.225 0.18 0.09 0.04 0.06 0.14 0.23 -
P/RPS 0.83 0.52 0.48 0.97 0.81 0.73 1.69 -11.16%
P/EPS 8.62 2.74 2.69 -1.35 -0.97 3.63 4.27 12.40%
EY 11.60 36.49 37.17 -74.12 -102.57 27.52 23.43 -11.04%
DY 1.99 2.78 0.00 0.00 0.00 0.00 0.04 91.66%
P/NAPS 0.82 0.68 0.43 0.00 0.00 0.41 0.81 0.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 29/08/07 -
Price 0.21 0.28 0.09 0.05 0.05 0.16 0.23 -
P/RPS 0.77 0.81 0.48 1.21 0.67 0.84 1.69 -12.26%
P/EPS 8.04 4.26 2.69 -1.69 -0.81 4.15 4.27 11.11%
EY 12.43 23.46 37.17 -59.29 -123.09 24.08 23.43 -10.01%
DY 2.13 1.79 0.00 0.00 0.00 0.00 0.04 93.84%
P/NAPS 0.77 1.05 0.43 0.00 0.00 0.47 0.81 -0.83%

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