[SMRT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -1.85%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,866 20,010 11,792 6,399 5,939 5,784 7,545 139.50%
PBT 5,034 2,970 388 -3,772 -3,705 -3,647 -1,912 -
Tax -248 -241 -252 -581 -575 -591 -611 -45.27%
NP 4,786 2,729 136 -4,353 -4,280 -4,238 -2,523 -
-
NP to SH 4,920 2,868 278 -4,357 -4,278 -4,280 -2,729 -
-
Tax Rate 4.93% 8.11% 64.95% - - - - -
Total Cost 23,080 17,281 11,656 10,752 10,219 10,022 10,068 74.12%
-
Net Worth 30,502 28,477 26,969 27,855 0 25,007 25,623 12.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 30,502 28,477 26,969 27,855 0 25,007 25,623 12.35%
NOSH 147,071 147,323 144,918 160,000 144,299 144,299 133,317 6.78%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.18% 13.64% 1.15% -68.03% -72.07% -73.27% -33.44% -
ROE 16.13% 10.07% 1.03% -15.64% 0.00% -17.12% -10.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.95 13.58 8.14 4.00 4.12 4.01 5.66 124.29%
EPS 3.35 1.95 0.19 -2.72 -2.96 -2.97 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2074 0.1933 0.1861 0.1741 0.00 0.1733 0.1922 5.21%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.12 4.40 2.59 1.41 1.30 1.27 1.66 139.22%
EPS 1.08 0.63 0.06 -0.96 -0.94 -0.94 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0626 0.0592 0.0612 0.00 0.0549 0.0563 12.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.06 0.08 0.06 0.04 0.04 0.05 -
P/RPS 0.48 0.44 0.98 1.50 0.97 1.00 0.88 -33.31%
P/EPS 2.69 3.08 41.70 -2.20 -1.35 -1.35 -2.44 -
EY 37.17 32.45 2.40 -45.39 -74.12 -74.15 -40.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.43 0.34 0.00 0.23 0.26 39.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 23/02/11 26/11/10 27/08/10 27/05/10 24/02/10 -
Price 0.09 0.11 0.09 0.06 0.05 0.04 0.07 -
P/RPS 0.48 0.81 1.11 1.50 1.21 1.00 1.24 -46.97%
P/EPS 2.69 5.65 46.92 -2.20 -1.69 -1.35 -3.42 -
EY 37.17 17.70 2.13 -45.39 -59.29 -74.15 -29.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.48 0.34 0.00 0.23 0.36 12.61%

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