[SMRT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 50.23%
YoY- -12908.33%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 45,482 64,486 38,870 6,720 9,932 14,804 15,038 20.23%
PBT 4,672 11,628 6,262 -3,030 556 614 5,442 -2.50%
Tax -458 -356 -46 -52 -128 -146 -80 33.71%
NP 4,214 11,272 6,216 -3,082 428 468 5,362 -3.93%
-
NP to SH 4,228 11,292 6,212 -3,074 24 468 5,362 -3.87%
-
Tax Rate 9.80% 3.06% 0.73% - 23.02% 23.78% 1.47% -
Total Cost 41,268 53,214 32,654 9,802 9,504 14,336 9,676 27.31%
-
Net Worth 52,145 43,641 30,386 25,215 25,523 34,550 28,430 10.62%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 1,641 - - - - - -
Div Payout % - 14.53% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 52,145 43,641 30,386 25,215 25,523 34,550 28,430 10.62%
NOSH 190,450 164,127 146,509 145,000 120,000 101,739 100,037 11.31%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.27% 17.48% 15.99% -45.86% 4.31% 3.16% 35.66% -
ROE 8.11% 25.87% 20.44% -12.19% 0.09% 1.35% 18.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.88 39.29 26.53 4.63 8.28 14.55 15.03 8.01%
EPS 2.22 6.88 4.24 -2.12 0.02 0.46 5.36 -13.65%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2738 0.2659 0.2074 0.1739 0.2127 0.3396 0.2842 -0.61%
Adjusted Per Share Value based on latest NOSH - 144,299
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.99 14.17 8.54 1.48 2.18 3.25 3.30 20.25%
EPS 0.93 2.48 1.36 -0.68 0.01 0.10 1.18 -3.88%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.0959 0.0667 0.0554 0.0561 0.0759 0.0625 10.60%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.225 0.18 0.09 0.04 0.06 0.14 0.23 -
P/RPS 0.94 0.46 0.34 0.86 0.72 0.96 1.53 -7.79%
P/EPS 10.14 2.62 2.12 -1.89 300.00 30.43 4.29 15.40%
EY 9.87 38.22 47.11 -53.00 0.33 3.29 23.30 -13.32%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.68 0.43 0.23 0.28 0.41 0.81 0.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 29/08/07 -
Price 0.21 0.28 0.09 0.05 0.05 0.16 0.23 -
P/RPS 0.88 0.71 0.34 1.08 0.60 1.10 1.53 -8.79%
P/EPS 9.46 4.07 2.12 -2.36 250.00 34.78 4.29 14.07%
EY 10.57 24.57 47.11 -42.40 0.40 2.88 23.30 -12.33%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 0.43 0.29 0.24 0.47 0.81 -0.83%

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