[SMRT] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 931.65%
YoY- 167.01%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 64,024 61,113 47,356 20,010 5,784 9,052 20,493 20.89%
PBT 11,456 9,618 9,244 2,970 -3,647 -7,402 5,280 13.77%
Tax -2,303 -1,412 -561 -241 -591 65 -228 46.99%
NP 9,153 8,206 8,683 2,729 -4,238 -7,337 5,052 10.40%
-
NP to SH 8,406 8,148 8,736 2,868 -4,280 -7,576 5,052 8.85%
-
Tax Rate 20.10% 14.68% 6.07% 8.11% - - 4.32% -
Total Cost 54,871 52,907 38,673 17,281 10,022 16,389 15,441 23.51%
-
Net Worth 60,692 51,621 40,059 28,477 25,007 0 34,320 9.96%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 19 1,680 - - - - - -
Div Payout % 0.23% 20.63% - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 60,692 51,621 40,059 28,477 25,007 0 34,320 9.96%
NOSH 194,776 190,344 164,382 147,323 144,299 120,288 100,499 11.65%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.30% 13.43% 18.34% 13.64% -73.27% -81.05% 24.65% -
ROE 13.85% 15.78% 21.81% 10.07% -17.12% 0.00% 14.72% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.87 32.11 28.81 13.58 4.01 7.53 20.39 8.27%
EPS 4.32 4.28 5.31 1.95 -2.97 -6.30 5.03 -2.50%
DPS 0.01 0.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2712 0.2437 0.1933 0.1733 0.00 0.3415 -1.51%
Adjusted Per Share Value based on latest NOSH - 147,323
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.06 13.42 10.40 4.40 1.27 1.99 4.50 20.89%
EPS 1.85 1.79 1.92 0.63 -0.94 -1.66 1.11 8.88%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.1134 0.088 0.0626 0.0549 0.00 0.0754 9.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.25 0.24 0.16 0.06 0.04 0.07 0.15 -
P/RPS 0.76 0.75 0.56 0.44 1.00 0.93 0.74 0.44%
P/EPS 5.79 5.61 3.01 3.08 -1.35 -1.11 2.98 11.70%
EY 17.26 17.84 33.22 32.45 -74.15 -89.97 33.51 -10.46%
DY 0.04 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.66 0.31 0.23 0.00 0.44 10.47%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 29/05/12 26/05/11 27/05/10 27/05/09 30/05/08 -
Price 0.65 0.24 0.17 0.11 0.04 0.07 0.17 -
P/RPS 1.98 0.75 0.59 0.81 1.00 0.93 0.83 15.58%
P/EPS 15.06 5.61 3.20 5.65 -1.35 -1.11 3.38 28.26%
EY 6.64 17.84 31.26 17.70 -74.15 -89.97 29.57 -22.02%
DY 0.02 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 0.88 0.70 0.57 0.23 0.00 0.50 26.90%

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