[SMRT] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 48.47%
YoY- 302.08%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 47,836 44,443 40,197 38,870 36,180 11,792 8,153 224.95%
PBT 6,132 8,831 7,269 6,262 4,216 387 -1,954 -
Tax -284 -498 -104 -46 -36 -251 -52 209.80%
NP 5,848 8,333 7,165 6,216 4,180 136 -2,006 -
-
NP to SH 5,852 8,320 7,162 6,212 4,184 278 -2,006 -
-
Tax Rate 4.63% 5.64% 1.43% 0.73% 0.85% 64.86% - -
Total Cost 41,988 36,110 33,032 32,654 32,000 11,656 10,159 157.32%
-
Net Worth 40,059 36,115 32,811 30,386 28,477 27,116 25,194 36.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,059 36,115 32,811 30,386 28,477 27,116 25,194 36.19%
NOSH 164,382 152,642 152,613 146,509 147,323 145,555 144,711 8.85%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.23% 18.75% 17.83% 15.99% 11.55% 1.15% -24.61% -
ROE 14.61% 23.04% 21.83% 20.44% 14.69% 1.03% -7.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.10 29.12 26.34 26.53 24.56 8.10 5.63 198.64%
EPS 3.56 5.45 4.69 4.24 2.84 0.19 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2366 0.215 0.2074 0.1933 0.1863 0.1741 25.10%
Adjusted Per Share Value based on latest NOSH - 147,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.51 9.76 8.83 8.54 7.95 2.59 1.79 225.11%
EPS 1.29 1.83 1.57 1.36 0.92 0.06 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0793 0.0721 0.0667 0.0626 0.0596 0.0553 36.26%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.12 0.10 0.09 0.06 0.08 0.06 -
P/RPS 0.55 0.41 0.38 0.34 0.24 0.99 1.06 -35.40%
P/EPS 4.49 2.20 2.13 2.12 2.11 41.89 -4.33 -
EY 22.25 45.42 46.93 47.11 47.33 2.39 -23.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.47 0.43 0.31 0.43 0.34 55.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 29/11/11 24/08/11 26/05/11 23/02/11 26/11/10 -
Price 0.17 0.21 0.10 0.09 0.11 0.09 0.06 -
P/RPS 0.58 0.72 0.38 0.34 0.45 1.11 1.06 -33.07%
P/EPS 4.78 3.85 2.13 2.12 3.87 47.12 -4.33 -
EY 20.94 25.96 46.93 47.11 25.82 2.12 -23.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 0.47 0.43 0.57 0.48 0.34 61.76%

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