[SMRT] YoY TTM 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- 43.17%
YoY- -347.55%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 63,597 35,825 6,399 8,562 16,917 14,893 11,489 32.96%
PBT 12,292 7,306 -3,772 -4,246 -486 5,523 5,663 13.77%
Tax -736 -290 -581 203 -338 -58 0 -
NP 11,556 7,016 -4,353 -4,043 -824 5,465 5,663 12.61%
-
NP to SH 11,618 7,154 -4,357 -4,207 -940 5,465 5,663 12.71%
-
Tax Rate 5.99% 3.97% - - - 1.05% 0.00% -
Total Cost 52,041 28,809 10,752 12,605 17,741 9,428 5,826 43.99%
-
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 1,680 - - - - 9 - -
Div Payout % 14.47% - - - - 0.17% - -
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 18.17% 19.58% -68.03% -47.22% -4.87% 36.70% 49.29% -
ROE 24.81% 21.73% -15.64% -14.20% -3.05% 17.37% 22.68% -
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 37.22 23.40 4.00 6.17 16.89 14.87 12.47 19.97%
EPS 6.80 4.67 -2.72 -3.03 -0.94 5.46 6.15 1.68%
DPS 0.98 0.00 0.00 0.00 0.00 0.01 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 13.97 7.87 1.41 1.88 3.72 3.27 2.52 33.00%
EPS 2.55 1.57 -0.96 -0.92 -0.21 1.20 1.24 12.75%
DPS 0.37 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 0.59 0.43 1.50 0.81 0.77 1.48 1.52 -14.57%
P/EPS 3.24 2.14 -2.20 -1.65 -13.85 4.03 3.09 0.79%
EY 30.91 46.73 -45.39 -60.64 -7.22 24.80 32.36 -0.76%
DY 4.47 0.00 0.00 0.00 0.00 0.04 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 0.73 0.43 1.50 0.81 0.41 1.35 1.84 -14.26%
P/EPS 3.97 2.14 -2.20 -1.65 -7.46 3.67 3.74 0.99%
EY 25.19 46.73 -45.39 -60.64 -13.41 27.28 26.73 -0.98%
DY 3.64 0.00 0.00 0.00 0.00 0.05 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