[SMRT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.6%
YoY- 296.87%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 123,810 127,737 121,863 107,775 82,754 64,024 52,399 77.68%
PBT 6,226 12,036 12,133 17,897 15,012 11,456 10,274 -28.45%
Tax -5,878 -6,229 -5,108 -4,265 -3,740 -2,303 -2,024 103.95%
NP 348 5,807 7,025 13,632 11,272 9,153 8,250 -87.95%
-
NP to SH 70 5,059 5,575 11,922 10,052 8,406 8,205 -95.86%
-
Tax Rate 94.41% 51.75% 42.10% 23.83% 24.91% 20.10% 19.70% -
Total Cost 123,462 121,930 114,838 94,143 71,482 54,871 44,149 98.86%
-
Net Worth 82,376 84,446 74,860 78,471 62,970 60,692 59,096 24.86%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 19 19 19 -
Div Payout % - - - - 0.19% 0.23% 0.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 82,376 84,446 74,860 78,471 62,970 60,692 59,096 24.86%
NOSH 240,515 239,090 215,303 224,846 198,208 194,776 192,748 15.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.28% 4.55% 5.76% 12.65% 13.62% 14.30% 15.74% -
ROE 0.08% 5.99% 7.45% 15.19% 15.96% 13.85% 13.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.48 53.43 56.60 47.93 41.75 32.87 27.19 53.22%
EPS 0.03 2.12 2.59 5.30 5.07 4.32 4.26 -96.35%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.3425 0.3532 0.3477 0.349 0.3177 0.3116 0.3066 7.68%
Adjusted Per Share Value based on latest NOSH - 224,846
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.20 28.06 26.77 23.67 18.18 14.06 11.51 77.69%
EPS 0.02 1.11 1.22 2.62 2.21 1.85 1.80 -95.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1855 0.1644 0.1724 0.1383 0.1333 0.1298 24.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.33 0.495 0.64 0.815 0.70 0.25 0.22 -
P/RPS 0.64 0.93 1.13 1.70 1.68 0.76 0.81 -14.57%
P/EPS 1,133.86 23.39 24.72 15.37 13.80 5.79 5.17 3572.82%
EY 0.09 4.27 4.05 6.51 7.24 17.26 19.35 -97.24%
DY 0.00 0.00 0.00 0.00 0.01 0.04 0.05 -
P/NAPS 0.96 1.40 1.84 2.34 2.20 0.80 0.72 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.19 0.435 0.565 0.855 0.795 0.65 0.21 -
P/RPS 0.37 0.81 1.00 1.78 1.90 1.98 0.77 -38.73%
P/EPS 652.83 20.56 21.82 16.13 15.68 15.06 4.93 2521.33%
EY 0.15 4.86 4.58 6.20 6.38 6.64 20.27 -96.23%
DY 0.00 0.00 0.00 0.00 0.01 0.02 0.05 -
P/NAPS 0.55 1.23 1.62 2.45 2.50 2.09 0.68 -13.22%

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