[SMRT] YoY TTM 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- -38.94%
YoY- -54.19%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 84,424 123,810 82,754 51,943 57,250 27,866 5,939 55.57%
PBT -35,327 6,226 15,012 6,540 11,447 5,034 -3,705 45.56%
Tax -1,014 -5,878 -3,740 -1,500 -653 -248 -575 9.90%
NP -36,341 348 11,272 5,040 10,794 4,786 -4,280 42.78%
-
NP to SH -36,512 70 10,052 4,975 10,860 4,920 -4,278 42.90%
-
Tax Rate - 94.41% 24.91% 22.94% 5.70% 4.93% - -
Total Cost 120,765 123,462 71,482 46,903 46,456 23,080 10,219 50.86%
-
Net Worth 57,109 82,376 62,970 52,176 43,962 30,502 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 19 854 826 - - -
Div Payout % - - 0.19% 17.17% 7.61% - - -
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 0 -
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 -43.05% 0.28% 13.62% 9.70% 18.85% 17.18% -72.07% -
ROE -63.93% 0.08% 15.96% 9.53% 24.70% 16.13% 0.00% -
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 30.39 51.48 41.75 27.26 34.63 18.95 4.12 39.47%
EPS -13.14 0.03 5.07 2.61 6.57 3.35 -2.96 28.16%
DPS 0.00 0.00 0.01 0.45 0.50 0.00 0.00 -
NAPS 0.2056 0.3425 0.3177 0.2738 0.2659 0.2074 0.00 -
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 18.54 27.20 18.18 11.41 12.58 6.12 1.30 55.66%
EPS -8.02 0.02 2.21 1.09 2.39 1.08 -0.94 42.90%
DPS 0.00 0.00 0.00 0.19 0.18 0.00 0.00 -
NAPS 0.1254 0.181 0.1383 0.1146 0.0966 0.067 0.00 -
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 0.56 0.64 1.68 0.83 0.52 0.48 0.97 -8.74%
P/EPS -1.29 1,133.86 13.80 8.62 2.74 2.69 -1.35 -0.75%
EY -77.32 0.09 7.24 11.60 36.49 37.17 -74.12 0.70%
DY 0.00 0.00 0.01 1.99 2.78 0.00 0.00 -
P/NAPS 0.83 0.96 2.20 0.82 0.68 0.43 0.00 -
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 0.69 0.37 1.90 0.77 0.81 0.48 1.21 -8.92%
P/EPS -1.60 652.83 15.68 8.04 4.26 2.69 -1.69 -0.90%
EY -62.59 0.15 6.38 12.43 23.46 37.17 -59.29 0.90%
DY 0.00 0.00 0.01 2.13 1.79 0.00 0.00 -
P/NAPS 1.02 0.55 2.50 0.77 1.05 0.43 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