[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.54%
YoY- 61.37%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,741 11,628 61,445 49,304 32,243 11,959 44,443 -36.05%
PBT 2,336 1,134 10,018 8,979 5,814 1,533 8,831 -58.82%
Tax -229 -34 -1,450 -315 -178 -71 -498 -40.45%
NP 2,107 1,100 8,568 8,664 5,636 1,462 8,333 -60.04%
-
NP to SH 2,114 1,104 8,507 8,669 5,646 1,463 8,320 -59.91%
-
Tax Rate 9.80% 3.00% 14.47% 3.51% 3.06% 4.63% 5.64% -
Total Cost 20,634 10,528 52,877 40,640 26,607 10,497 36,110 -31.16%
-
Net Worth 52,145 51,621 44,334 45,008 43,641 40,059 36,115 27.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 16 821 820 - - -
Div Payout % - - 0.19% 9.47% 14.53% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,145 51,621 44,334 45,008 43,641 40,059 36,115 27.77%
NOSH 190,450 190,344 164,444 164,204 164,127 164,382 152,642 15.91%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.27% 9.46% 13.94% 17.57% 17.48% 12.23% 18.75% -
ROE 4.05% 2.14% 19.19% 19.26% 12.94% 3.65% 23.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.94 6.11 37.37 30.03 19.65 7.28 29.12 -44.83%
EPS 1.11 0.58 5.18 5.28 3.44 0.89 5.45 -65.41%
DPS 0.00 0.00 0.01 0.50 0.50 0.00 0.00 -
NAPS 0.2738 0.2712 0.2696 0.2741 0.2659 0.2437 0.2366 10.23%
Adjusted Per Share Value based on latest NOSH - 170,847
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.00 2.55 13.50 10.83 7.08 2.63 9.76 -36.00%
EPS 0.46 0.24 1.87 1.90 1.24 0.32 1.83 -60.20%
DPS 0.00 0.00 0.00 0.18 0.18 0.00 0.00 -
NAPS 0.1145 0.1134 0.0974 0.0989 0.0959 0.088 0.0793 27.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.24 0.26 0.22 0.18 0.16 0.12 -
P/RPS 1.88 3.93 0.70 0.73 0.92 2.20 0.41 176.26%
P/EPS 20.27 41.38 5.03 4.17 5.23 17.98 2.20 340.09%
EY 4.93 2.42 19.90 24.00 19.11 5.56 45.42 -77.27%
DY 0.00 0.00 0.04 2.27 2.78 0.00 0.00 -
P/NAPS 0.82 0.88 0.96 0.80 0.68 0.66 0.51 37.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 06/03/13 30/11/12 30/08/12 29/05/12 28/02/12 -
Price 0.21 0.24 0.20 0.27 0.28 0.17 0.21 -
P/RPS 1.76 3.93 0.54 0.90 1.43 2.34 0.72 81.56%
P/EPS 18.92 41.38 3.87 5.11 8.14 19.10 3.85 189.33%
EY 5.29 2.42 25.87 19.55 12.29 5.24 25.96 -65.40%
DY 0.00 0.00 0.05 1.85 1.79 0.00 0.00 -
P/NAPS 0.77 0.88 0.74 0.99 1.05 0.70 0.89 -9.21%

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