[SMRT] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.85%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 47,090 63,597 35,825 6,399 8,562 16,917 14,893 21.12%
PBT 5,062 12,292 7,306 -3,772 -4,246 -486 5,523 -1.44%
Tax -1,992 -736 -290 -581 203 -338 -58 80.19%
NP 3,070 11,556 7,016 -4,353 -4,043 -824 5,465 -9.15%
-
NP to SH 3,004 11,618 7,154 -4,357 -4,207 -940 5,465 -9.48%
-
Tax Rate 39.35% 5.99% 3.97% - - - 1.05% -
Total Cost 44,020 52,041 28,809 10,752 12,605 17,741 9,428 29.25%
-
Net Worth 53,231 46,829 32,918 27,855 29,636 30,839 31,456 9.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 19 1,680 - - - - 9 13.24%
Div Payout % 0.64% 14.47% - - - - 0.17% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 53,231 46,829 32,918 27,855 29,636 30,839 31,456 9.15%
NOSH 191,272 170,847 153,108 160,000 138,750 100,162 100,180 11.37%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.52% 18.17% 19.58% -68.03% -47.22% -4.87% 36.70% -
ROE 5.64% 24.81% 21.73% -15.64% -14.20% -3.05% 17.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.62 37.22 23.40 4.00 6.17 16.89 14.87 8.75%
EPS 1.57 6.80 4.67 -2.72 -3.03 -0.94 5.46 -18.74%
DPS 0.01 0.98 0.00 0.00 0.00 0.00 0.01 0.00%
NAPS 0.2783 0.2741 0.215 0.1741 0.2136 0.3079 0.314 -1.98%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.34 13.97 7.87 1.41 1.88 3.72 3.27 21.13%
EPS 0.66 2.55 1.57 -0.96 -0.92 -0.21 1.20 -9.47%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1029 0.0723 0.0612 0.0651 0.0677 0.0691 9.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.22 0.22 0.10 0.06 0.05 0.13 0.22 -
P/RPS 0.89 0.59 0.43 1.50 0.81 0.77 1.48 -8.11%
P/EPS 14.01 3.24 2.14 -2.20 -1.65 -13.85 4.03 23.05%
EY 7.14 30.91 46.73 -45.39 -60.64 -7.22 24.80 -18.72%
DY 0.05 4.47 0.00 0.00 0.00 0.00 0.04 3.78%
P/NAPS 0.79 0.80 0.47 0.34 0.23 0.42 0.70 2.03%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 28/11/07 -
Price 0.225 0.27 0.10 0.06 0.05 0.07 0.20 -
P/RPS 0.91 0.73 0.43 1.50 0.81 0.41 1.35 -6.35%
P/EPS 14.33 3.97 2.14 -2.20 -1.65 -7.46 3.67 25.46%
EY 6.98 25.19 46.73 -45.39 -60.64 -13.41 27.28 -20.30%
DY 0.04 3.64 0.00 0.00 0.00 0.00 0.05 -3.64%
P/NAPS 0.81 0.99 0.47 0.34 0.23 0.23 0.64 4.00%

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