[SMRT] YoY Annualized 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- 16.16%
YoY- 2892.81%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 121,864 52,398 61,445 44,443 11,792 7,546 11,357 48.48%
PBT 12,134 10,244 10,018 8,831 387 -1,912 -7,143 -
Tax -5,109 -1,981 -1,450 -498 -251 4,436 -342 56.90%
NP 7,025 8,263 8,568 8,333 136 2,524 -7,485 -
-
NP to SH 5,575 8,216 8,507 8,320 278 2,730 -7,557 -
-
Tax Rate 42.10% 19.34% 14.47% 5.64% 64.86% - - -
Total Cost 114,839 44,135 52,877 36,110 11,656 5,022 18,842 35.13%
-
Net Worth 71,897 58,993 44,334 36,115 27,116 25,604 22,155 21.66%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 19 16 - - - - -
Div Payout % - 0.23% 0.19% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 71,897 58,993 44,334 36,115 27,116 25,604 22,155 21.66%
NOSH 214,235 192,412 164,444 152,642 145,555 133,219 105,104 12.59%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.76% 15.77% 13.94% 18.75% 1.15% 33.45% -65.91% -
ROE 7.75% 13.93% 19.19% 23.04% 1.03% 10.66% -34.11% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 56.88 27.23 37.37 29.12 8.10 5.66 10.81 31.86%
EPS 2.61 4.27 5.18 5.45 0.19 -2.05 -7.19 -
DPS 0.00 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3356 0.3066 0.2696 0.2366 0.1863 0.1922 0.2108 8.05%
Adjusted Per Share Value based on latest NOSH - 152,694
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.77 11.51 13.50 9.76 2.59 1.66 2.49 48.53%
EPS 1.22 1.80 1.87 1.83 0.06 0.60 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1296 0.0974 0.0793 0.0596 0.0562 0.0487 21.64%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.64 0.22 0.26 0.12 0.08 0.05 0.07 -
P/RPS 1.13 0.81 0.70 0.41 0.99 0.88 0.65 9.65%
P/EPS 24.59 5.15 5.03 2.20 41.89 2.44 -0.97 -
EY 4.07 19.41 19.90 45.42 2.39 40.98 -102.71 -
DY 0.00 0.05 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.72 0.96 0.51 0.43 0.26 0.33 33.97%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 06/03/13 28/02/12 23/02/11 24/02/10 27/02/09 -
Price 0.565 0.21 0.20 0.21 0.09 0.07 0.13 -
P/RPS 0.99 0.77 0.54 0.72 1.11 1.24 1.20 -3.15%
P/EPS 21.71 4.92 3.87 3.85 47.12 3.42 -1.81 -
EY 4.61 20.33 25.87 25.96 2.12 29.27 -55.31 -
DY 0.00 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.68 0.74 0.89 0.48 0.36 0.62 18.06%

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