[SMRT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5471.88%
YoY- 162.52%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,713 10,389 9,045 5,678 2,754 2,533 827 450.71%
PBT 2,321 2,077 1,054 1,854 49 13 -1,528 -
Tax -55 -14 -9 -212 -13 -7 -20 96.16%
NP 2,266 2,063 1,045 1,642 36 6 -1,548 -
-
NP to SH 2,266 2,059 1,046 1,783 32 7 -1,544 -
-
Tax Rate 2.37% 0.67% 0.85% 11.43% 26.53% 53.85% - -
Total Cost 8,447 8,326 8,000 4,036 2,718 2,527 2,375 132.82%
-
Net Worth 32,918 30,502 28,477 26,969 27,855 25,093 25,007 20.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,918 30,502 28,477 26,969 27,855 25,093 25,007 20.09%
NOSH 153,108 147,071 147,323 144,918 160,000 144,299 144,299 4.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.15% 19.86% 11.55% 28.92% 1.31% 0.24% -187.18% -
ROE 6.88% 6.75% 3.67% 6.61% 0.11% 0.03% -6.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.00 7.06 6.14 3.92 1.72 1.76 0.57 431.47%
EPS 1.48 1.40 0.71 1.23 0.02 0.00 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2074 0.1933 0.1861 0.1741 0.1739 0.1733 15.44%
Adjusted Per Share Value based on latest NOSH - 144,918
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.35 2.28 1.99 1.25 0.60 0.56 0.18 453.58%
EPS 0.50 0.45 0.23 0.39 0.01 0.00 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.067 0.0626 0.0592 0.0612 0.0551 0.0549 20.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.09 0.06 0.08 0.06 0.04 0.04 -
P/RPS 1.43 1.27 0.98 2.04 3.49 2.28 6.98 -65.21%
P/EPS 6.76 6.43 8.45 6.50 300.00 824.57 -3.74 -
EY 14.80 15.56 11.83 15.38 0.33 0.12 -26.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.31 0.43 0.34 0.23 0.23 60.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 27/05/10 -
Price 0.10 0.09 0.11 0.09 0.06 0.05 0.04 -
P/RPS 1.43 1.27 1.79 2.30 3.49 2.85 6.98 -65.21%
P/EPS 6.76 6.43 15.49 7.31 300.00 1,030.71 -3.74 -
EY 14.80 15.56 6.45 13.67 0.33 0.10 -26.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.57 0.48 0.34 0.29 0.23 60.96%

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