[SMRT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 100.37%
YoY- -98.26%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 47,836 36,180 3,308 10,352 19,572 13,512 11,860 26.14%
PBT 6,132 4,216 -6,112 828 1,756 6,420 6,512 -0.99%
Tax -284 -36 -80 -160 -148 0 0 -
NP 5,848 4,180 -6,192 668 1,608 6,420 6,512 -1.77%
-
NP to SH 5,852 4,184 -6,176 28 1,608 6,420 6,512 -1.76%
-
Tax Rate 4.63% 0.85% - 19.32% 8.43% 0.00% 0.00% -
Total Cost 41,988 32,000 9,500 9,684 17,964 7,092 5,348 40.93%
-
Net Worth 40,059 28,477 25,007 22,366 34,320 28,037 24,969 8.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,059 28,477 25,007 22,366 34,320 28,037 24,969 8.18%
NOSH 164,382 147,323 144,299 105,104 100,499 100,312 99,877 8.65%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.23% 11.55% -187.18% 6.45% 8.22% 47.51% 54.91% -
ROE 14.61% 14.69% -24.70% 0.13% 4.69% 22.90% 26.08% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.10 24.56 2.29 9.85 19.47 13.47 11.87 16.10%
EPS 3.56 2.84 -4.28 0.00 1.60 6.40 6.52 -9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.1933 0.1733 0.2128 0.3415 0.2795 0.25 -0.42%
Adjusted Per Share Value based on latest NOSH - 120,288
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.51 7.95 0.73 2.27 4.30 2.97 2.61 26.10%
EPS 1.29 0.92 -1.36 0.01 0.35 1.41 1.43 -1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0626 0.0549 0.0491 0.0754 0.0616 0.0548 8.20%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.16 0.06 0.04 0.07 0.15 0.22 0.19 -
P/RPS 0.55 0.24 1.74 0.71 0.77 1.63 1.60 -16.28%
P/EPS 4.49 2.11 -0.93 262.76 9.38 3.44 2.91 7.48%
EY 22.25 47.33 -107.00 0.38 10.67 29.09 34.32 -6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.31 0.23 0.33 0.44 0.79 0.76 -2.32%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 27/05/10 27/05/09 30/05/08 28/05/07 26/05/06 -
Price 0.17 0.11 0.04 0.07 0.17 0.20 0.15 -
P/RPS 0.58 0.45 1.74 0.71 0.87 1.48 1.26 -12.11%
P/EPS 4.78 3.87 -0.93 262.76 10.63 3.13 2.30 12.95%
EY 20.94 25.82 -107.00 0.38 9.41 32.00 43.47 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.23 0.33 0.50 0.72 0.60 2.60%

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