[SMRT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 94.63%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 120,433 106,192 93,012 52,398 46,596 45,482 46,512 88.45%
PBT 15,530 14,148 9,264 10,244 5,365 4,672 4,536 126.99%
Tax -4,133 -3,888 -1,252 -1,981 -1,144 -458 -136 871.81%
NP 11,397 10,260 8,012 8,263 4,221 4,214 4,400 88.49%
-
NP to SH 9,178 7,922 5,220 8,216 4,221 4,228 4,416 62.78%
-
Tax Rate 26.61% 27.48% 13.51% 19.34% 21.32% 9.80% 3.00% -
Total Cost 109,036 95,932 85,000 44,135 42,374 41,268 42,112 88.44%
-
Net Worth 72,583 62,607 60,692 58,993 53,399 52,145 51,621 25.48%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 19 1,279 - - -
Div Payout % - - - 0.23% 30.30% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,583 62,607 60,692 58,993 53,399 52,145 51,621 25.48%
NOSH 207,975 197,064 194,776 192,412 191,878 190,450 190,344 6.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.46% 9.66% 8.61% 15.77% 9.06% 9.27% 9.46% -
ROE 12.65% 12.65% 8.60% 13.93% 7.91% 8.11% 8.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.91 53.89 47.75 27.23 24.28 23.88 24.44 77.63%
EPS 4.41 4.02 2.68 4.27 2.20 2.22 2.32 53.39%
DPS 0.00 0.00 0.00 0.01 0.67 0.00 0.00 -
NAPS 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 18.29%
Adjusted Per Share Value based on latest NOSH - 192,748
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.45 23.33 20.43 11.51 10.24 9.99 10.22 88.39%
EPS 2.02 1.74 1.15 1.80 0.93 0.93 0.97 63.00%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1594 0.1375 0.1333 0.1296 0.1173 0.1145 0.1134 25.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.815 0.70 0.25 0.22 0.22 0.225 0.24 -
P/RPS 1.41 1.30 0.52 0.81 0.91 0.94 0.98 27.41%
P/EPS 18.47 17.41 9.33 5.15 10.00 10.14 10.34 47.16%
EY 5.42 5.74 10.72 19.41 10.00 9.87 9.67 -31.99%
DY 0.00 0.00 0.00 0.05 3.03 0.00 0.00 -
P/NAPS 2.34 2.20 0.80 0.72 0.79 0.82 0.88 91.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.855 0.795 0.65 0.21 0.225 0.21 0.24 -
P/RPS 1.48 1.48 1.36 0.77 0.93 0.88 0.98 31.59%
P/EPS 19.37 19.78 24.25 4.92 10.23 9.46 10.34 51.90%
EY 5.16 5.06 4.12 20.33 9.78 10.57 9.67 -34.18%
DY 0.00 0.00 0.00 0.05 2.96 0.00 0.00 -
P/NAPS 2.45 2.50 2.09 0.68 0.81 0.77 0.88 97.78%

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