[SMRT] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.86%
YoY- 117.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 110,086 116,508 121,864 120,433 106,192 93,012 52,398 64.26%
PBT 2,334 8,876 12,134 15,530 14,148 9,264 10,244 -62.79%
Tax -5,428 -5,736 -5,109 -4,133 -3,888 -1,252 -1,981 96.17%
NP -3,094 3,140 7,025 11,397 10,260 8,012 8,263 -
-
NP to SH -3,088 3,156 5,575 9,178 7,922 5,220 8,216 -
-
Tax Rate 232.56% 64.62% 42.10% 26.61% 27.48% 13.51% 19.34% -
Total Cost 113,180 113,368 114,839 109,036 95,932 85,000 44,135 87.67%
-
Net Worth 85,293 84,446 71,897 72,583 62,607 60,692 58,993 27.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 0.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,293 84,446 71,897 72,583 62,607 60,692 58,993 27.94%
NOSH 249,032 239,090 214,235 207,975 197,064 194,776 192,412 18.81%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.81% 2.70% 5.76% 9.46% 9.66% 8.61% 15.77% -
ROE -3.62% 3.74% 7.75% 12.65% 12.65% 8.60% 13.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.21 48.73 56.88 57.91 53.89 47.75 27.23 38.26%
EPS -1.24 1.32 2.61 4.41 4.02 2.68 4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3425 0.3532 0.3356 0.349 0.3177 0.3116 0.3066 7.68%
Adjusted Per Share Value based on latest NOSH - 224,846
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.18 25.59 26.77 26.45 23.33 20.43 11.51 64.25%
EPS -0.68 0.69 1.22 2.02 1.74 1.15 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1855 0.1579 0.1594 0.1375 0.1333 0.1296 27.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.495 0.64 0.815 0.70 0.25 0.22 -
P/RPS 0.75 1.02 1.13 1.41 1.30 0.52 0.81 -5.01%
P/EPS -26.61 37.50 24.59 18.47 17.41 9.33 5.15 -
EY -3.76 2.67 4.07 5.42 5.74 10.72 19.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.96 1.40 1.91 2.34 2.20 0.80 0.72 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.19 0.435 0.565 0.855 0.795 0.65 0.21 -
P/RPS 0.43 0.89 0.99 1.48 1.48 1.36 0.77 -32.25%
P/EPS -15.32 32.95 21.71 19.37 19.78 24.25 4.92 -
EY -6.53 3.03 4.61 5.16 5.06 4.12 20.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.55 1.23 1.68 2.45 2.50 2.09 0.68 -13.22%

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