[SMRT] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 30.1%
YoY- 65.34%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 17,060 20,283 11,959 14,295 10,713 10,389 9,045 52.47%
PBT 3,166 4,280 1,533 3,313 2,321 2,077 1,054 107.76%
Tax -138 -106 -71 -421 -55 -14 -9 514.13%
NP 3,028 4,174 1,462 2,892 2,266 2,063 1,045 102.85%
-
NP to SH 3,024 4,183 1,463 2,948 2,266 2,059 1,046 102.54%
-
Tax Rate 4.36% 2.48% 4.63% 12.71% 2.37% 0.67% 0.85% -
Total Cost 14,032 16,109 10,497 11,403 8,447 8,326 8,000 45.29%
-
Net Worth 46,829 43,962 40,059 36,127 32,918 30,502 28,477 39.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 826 - - - - - -
Div Payout % - 19.76% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 46,829 43,962 40,059 36,127 32,918 30,502 28,477 39.19%
NOSH 170,847 165,335 164,382 152,694 153,108 147,071 147,323 10.35%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.75% 20.58% 12.23% 20.23% 21.15% 19.86% 11.55% -
ROE 6.46% 9.51% 3.65% 8.16% 6.88% 6.75% 3.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.99 12.27 7.28 9.36 7.00 7.06 6.14 38.21%
EPS 1.77 2.53 0.89 1.83 1.48 1.40 0.71 83.54%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.2659 0.2437 0.2366 0.215 0.2074 0.1933 26.13%
Adjusted Per Share Value based on latest NOSH - 152,694
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.75 4.46 2.63 3.14 2.35 2.28 1.99 52.38%
EPS 0.66 0.92 0.32 0.65 0.50 0.45 0.23 101.54%
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1029 0.0966 0.088 0.0794 0.0723 0.067 0.0626 39.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.18 0.16 0.12 0.10 0.09 0.06 -
P/RPS 2.20 1.47 2.20 1.28 1.43 1.27 0.98 71.19%
P/EPS 12.43 7.11 17.98 6.22 6.76 6.43 8.45 29.25%
EY 8.05 14.06 5.56 16.09 14.80 15.56 11.83 -22.58%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.66 0.51 0.47 0.43 0.31 87.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 28/02/12 29/11/11 24/08/11 26/05/11 -
Price 0.27 0.28 0.17 0.21 0.10 0.09 0.11 -
P/RPS 2.70 2.28 2.34 2.24 1.43 1.27 1.79 31.42%
P/EPS 15.25 11.07 19.10 10.88 6.76 6.43 15.49 -1.03%
EY 6.56 9.04 5.24 9.19 14.80 15.56 6.45 1.13%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 0.70 0.89 0.47 0.43 0.57 44.34%

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