[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 49.76%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 53,096 23,253 52,398 34,947 22,741 11,628 61,445 -9.30%
PBT 7,074 2,316 10,244 4,024 2,336 1,134 10,018 -20.75%
Tax -1,944 -313 -1,981 -858 -229 -34 -1,450 21.65%
NP 5,130 2,003 8,263 3,166 2,107 1,100 8,568 -29.02%
-
NP to SH 3,961 1,305 8,216 3,166 2,114 1,104 8,507 -40.01%
-
Tax Rate 27.48% 13.51% 19.34% 21.32% 9.80% 3.00% 14.47% -
Total Cost 47,966 21,250 44,135 31,781 20,634 10,528 52,877 -6.30%
-
Net Worth 62,607 60,692 58,993 53,399 52,145 51,621 44,334 25.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19 959 - - 16 -
Div Payout % - - 0.23% 30.30% - - 0.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 62,607 60,692 58,993 53,399 52,145 51,621 44,334 25.95%
NOSH 197,064 194,776 192,412 191,878 190,450 190,344 164,444 12.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.66% 8.61% 15.77% 9.06% 9.27% 9.46% 13.94% -
ROE 6.33% 2.15% 13.93% 5.93% 4.05% 2.14% 19.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.94 11.94 27.23 18.21 11.94 6.11 37.37 -19.64%
EPS 2.01 0.67 4.27 1.65 1.11 0.58 5.18 -46.89%
DPS 0.00 0.00 0.01 0.50 0.00 0.00 0.01 -
NAPS 0.3177 0.3116 0.3066 0.2783 0.2738 0.2712 0.2696 11.59%
Adjusted Per Share Value based on latest NOSH - 191,272
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.66 5.11 11.51 7.68 5.00 2.55 13.50 -9.33%
EPS 0.87 0.29 1.80 0.70 0.46 0.24 1.87 -40.04%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.1375 0.1333 0.1296 0.1173 0.1145 0.1134 0.0974 25.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.25 0.22 0.22 0.225 0.24 0.26 -
P/RPS 2.60 2.09 0.81 1.21 1.88 3.93 0.70 140.41%
P/EPS 34.83 37.31 5.15 13.33 20.27 41.38 5.03 264.58%
EY 2.87 2.68 19.41 7.50 4.93 2.42 19.90 -72.59%
DY 0.00 0.00 0.05 2.27 0.00 0.00 0.04 -
P/NAPS 2.20 0.80 0.72 0.79 0.82 0.88 0.96 74.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 06/03/13 -
Price 0.795 0.65 0.21 0.225 0.21 0.24 0.20 -
P/RPS 2.95 5.44 0.77 1.24 1.76 3.93 0.54 211.14%
P/EPS 39.55 97.01 4.92 13.64 18.92 41.38 3.87 372.93%
EY 2.53 1.03 20.33 7.33 5.29 2.42 25.87 -78.86%
DY 0.00 0.00 0.05 2.22 0.00 0.00 0.05 -
P/NAPS 2.50 2.09 0.68 0.81 0.77 0.88 0.74 125.65%

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