[SMRT] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 94.63%
YoY- -3.42%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,462 102,156 121,864 52,398 61,445 44,443 11,792 37.96%
PBT -33,354 -28,967 12,134 10,244 10,018 8,831 387 -
Tax -2,508 -2,013 -5,109 -1,981 -1,450 -498 -251 46.70%
NP -35,862 -30,980 7,025 8,263 8,568 8,333 136 -
-
NP to SH -37,006 -30,976 5,575 8,216 8,507 8,320 278 -
-
Tax Rate - - 42.10% 19.34% 14.47% 5.64% 64.86% -
Total Cost 117,324 133,136 114,839 44,135 52,877 36,110 11,656 46.88%
-
Net Worth 32,887 58,538 71,897 58,993 44,334 36,115 27,116 3.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 19 16 - - -
Div Payout % - - - 0.23% 0.19% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 32,887 58,538 71,897 58,993 44,334 36,115 27,116 3.26%
NOSH 297,353 254,736 214,235 192,412 164,444 152,642 145,555 12.63%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -44.02% -30.33% 5.76% 15.77% 13.94% 18.75% 1.15% -
ROE -112.52% -52.92% 7.75% 13.93% 19.19% 23.04% 1.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.96 40.10 56.88 27.23 37.37 29.12 8.10 22.91%
EPS -13.37 -12.16 2.61 4.27 5.18 5.45 0.19 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.1129 0.2298 0.3356 0.3066 0.2696 0.2366 0.1863 -8.00%
Adjusted Per Share Value based on latest NOSH - 192,748
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.89 22.44 26.77 11.51 13.50 9.76 2.59 37.96%
EPS -8.13 -6.80 1.22 1.80 1.87 1.83 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.1286 0.1579 0.1296 0.0974 0.0793 0.0596 3.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.275 0.64 0.22 0.26 0.12 0.08 -
P/RPS 0.63 0.69 1.13 0.81 0.70 0.41 0.99 -7.24%
P/EPS -1.38 -2.26 24.59 5.15 5.03 2.20 41.89 -
EY -72.59 -44.22 4.07 19.41 19.90 45.42 2.39 -
DY 0.00 0.00 0.00 0.05 0.04 0.00 0.00 -
P/NAPS 1.55 1.20 1.91 0.72 0.96 0.51 0.43 23.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 06/03/13 28/02/12 23/02/11 -
Price 0.17 0.215 0.565 0.21 0.20 0.21 0.09 -
P/RPS 0.61 0.54 0.99 0.77 0.54 0.72 1.11 -9.48%
P/EPS -1.34 -1.77 21.71 4.92 3.87 3.85 47.12 -
EY -74.73 -56.56 4.61 20.33 25.87 25.96 2.12 -
DY 0.00 0.00 0.00 0.05 0.05 0.00 0.00 -
P/NAPS 1.51 0.94 1.68 0.68 0.74 0.89 0.48 21.02%

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