[SMRT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.16%
YoY- 18.21%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 31,539 37,228 29,843 23,253 17,451 12,207 11,113 100.07%
PBT 486 4,573 4,758 2,316 6,220 1,688 1,202 -45.23%
Tax -2,009 -1,155 -1,631 -313 -1,123 -630 -194 373.08%
NP -1,523 3,418 3,127 2,003 5,097 1,058 1,008 -
-
NP to SH -1,309 2,923 2,656 1,305 5,050 1,053 1,010 -
-
Tax Rate 413.37% 25.26% 34.28% 13.51% 18.05% 37.32% 16.14% -
Total Cost 33,062 33,810 26,716 21,250 12,354 11,149 10,105 119.91%
-
Net Worth 74,860 78,471 62,970 60,692 59,096 53,231 52,176 27.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 19 952 -
Div Payout % - - - - - 1.82% 94.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,860 78,471 62,970 60,692 59,096 53,231 52,176 27.12%
NOSH 215,303 224,846 198,208 194,776 192,748 191,272 190,566 8.45%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.83% 9.18% 10.48% 8.61% 29.21% 8.67% 9.07% -
ROE -1.75% 3.72% 4.22% 2.15% 8.55% 1.98% 1.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.65 16.56 15.06 11.94 9.05 6.38 5.83 84.52%
EPS -0.61 1.30 1.34 0.67 2.62 0.55 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.50 -
NAPS 0.3477 0.349 0.3177 0.3116 0.3066 0.2783 0.2738 17.21%
Adjusted Per Share Value based on latest NOSH - 194,776
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.93 8.18 6.56 5.11 3.83 2.68 2.44 100.17%
EPS -0.29 0.64 0.58 0.29 1.11 0.23 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.1644 0.1724 0.1383 0.1333 0.1298 0.1169 0.1146 27.11%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.64 0.815 0.70 0.25 0.22 0.22 0.225 -
P/RPS 4.37 4.92 4.65 2.09 2.43 3.45 3.86 8.60%
P/EPS -105.27 62.69 52.24 37.31 8.40 39.96 42.45 -
EY -0.95 1.60 1.91 2.68 11.91 2.50 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 2.22 -
P/NAPS 1.84 2.34 2.20 0.80 0.72 0.79 0.82 71.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.565 0.855 0.795 0.65 0.21 0.225 0.21 -
P/RPS 3.86 5.16 5.28 5.44 2.32 3.53 3.60 4.74%
P/EPS -92.93 65.77 59.33 97.01 8.02 40.87 39.62 -
EY -1.08 1.52 1.69 1.03 12.48 2.45 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 2.38 -
P/NAPS 1.62 2.45 2.50 2.09 0.68 0.81 0.77 63.96%

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