[SMRT] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -39.62%
YoY- -74.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 79,855 113,402 107,775 47,090 63,597 35,825 6,399 52.24%
PBT -34,384 -2,403 17,897 5,062 12,292 7,306 -3,772 44.48%
Tax -1,732 -5,501 -4,265 -1,992 -736 -290 -581 19.94%
NP -36,116 -7,904 13,632 3,070 11,556 7,016 -4,353 42.23%
-
NP to SH -36,522 -7,686 11,922 3,004 11,618 7,154 -4,357 42.48%
-
Tax Rate - - 23.83% 39.35% 5.99% 3.97% - -
Total Cost 115,971 121,306 94,143 44,020 52,041 28,809 10,752 48.58%
-
Net Worth 52,612 82,186 78,471 53,231 46,829 32,918 27,855 11.17%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 19 1,680 - - -
Div Payout % - - - 0.64% 14.47% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,612 82,186 78,471 53,231 46,829 32,918 27,855 11.17%
NOSH 279,999 253,036 224,846 191,272 170,847 153,108 160,000 9.76%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -45.23% -6.97% 12.65% 6.52% 18.17% 19.58% -68.03% -
ROE -69.42% -9.35% 15.19% 5.64% 24.81% 21.73% -15.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.52 44.82 47.93 24.62 37.22 23.40 4.00 38.69%
EPS -13.04 -3.04 5.30 1.57 6.80 4.67 -2.72 29.82%
DPS 0.00 0.00 0.00 0.01 0.98 0.00 0.00 -
NAPS 0.1879 0.3248 0.349 0.2783 0.2741 0.215 0.1741 1.27%
Adjusted Per Share Value based on latest NOSH - 191,272
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.54 24.91 23.67 10.34 13.97 7.87 1.41 52.16%
EPS -8.02 -1.69 2.62 0.66 2.55 1.57 -0.96 42.40%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.1156 0.1805 0.1724 0.1169 0.1029 0.0723 0.0612 11.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.18 0.285 0.815 0.22 0.22 0.10 0.06 -
P/RPS 0.63 0.64 1.70 0.89 0.59 0.43 1.50 -13.45%
P/EPS -1.38 -9.38 15.37 14.01 3.24 2.14 -2.20 -7.47%
EY -72.46 -10.66 6.51 7.14 30.91 46.73 -45.39 8.09%
DY 0.00 0.00 0.00 0.05 4.47 0.00 0.00 -
P/NAPS 0.96 0.88 2.34 0.79 0.80 0.47 0.34 18.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 -
Price 0.19 0.27 0.855 0.225 0.27 0.10 0.06 -
P/RPS 0.67 0.60 1.78 0.91 0.73 0.43 1.50 -12.55%
P/EPS -1.46 -8.89 16.13 14.33 3.97 2.14 -2.20 -6.59%
EY -68.65 -11.25 6.20 6.98 25.19 46.73 -45.39 7.13%
DY 0.00 0.00 0.00 0.04 3.64 0.00 0.00 -
P/NAPS 1.01 0.83 2.45 0.81 0.99 0.47 0.34 19.87%

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