[SMRT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 925.0%
YoY- 104.14%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 49,304 30,148 6,115 7,260 10,055 12,116 9,379 31.82%
PBT 8,979 5,452 -1,466 394 -2,531 4,402 4,715 11.32%
Tax -315 -78 -39 -71 -326 -59 0 -
NP 8,664 5,374 -1,505 323 -2,857 4,343 4,715 10.66%
-
NP to SH 8,669 5,372 -1,505 123 -2,974 4,343 4,715 10.67%
-
Tax Rate 3.51% 1.43% - 18.02% - 1.34% 0.00% -
Total Cost 40,640 24,774 7,620 6,937 12,912 7,773 4,664 43.40%
-
Net Worth 45,008 32,811 25,194 29,191 30,831 31,421 25,014 10.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 821 - - - - - - -
Div Payout % 9.47% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 45,008 32,811 25,194 29,191 30,831 31,421 25,014 10.27%
NOSH 164,204 152,613 144,711 136,666 100,134 100,069 92,270 10.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.57% 17.83% -24.61% 4.45% -28.41% 35.85% 50.27% -
ROE 19.26% 16.37% -5.97% 0.42% -9.65% 13.82% 18.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.03 19.75 4.23 5.31 10.04 12.11 10.16 19.77%
EPS 5.28 3.52 -1.04 0.09 -2.97 4.34 5.11 0.54%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.215 0.1741 0.2136 0.3079 0.314 0.2711 0.18%
Adjusted Per Share Value based on latest NOSH - 138,750
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.83 6.62 1.34 1.59 2.21 2.66 2.06 31.83%
EPS 1.90 1.18 -0.33 0.03 -0.65 0.95 1.04 10.55%
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0721 0.0553 0.0641 0.0677 0.069 0.0549 10.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.10 0.06 0.05 0.13 0.22 0.19 -
P/RPS 0.73 0.51 1.42 0.94 1.29 1.82 1.87 -14.49%
P/EPS 4.17 2.84 -5.77 55.56 -4.38 5.07 3.72 1.91%
EY 24.00 35.20 -17.33 1.80 -22.85 19.73 26.89 -1.87%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.34 0.23 0.42 0.70 0.70 2.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 28/11/07 28/11/06 -
Price 0.27 0.10 0.06 0.05 0.07 0.20 0.23 -
P/RPS 0.90 0.51 1.42 0.94 0.70 1.65 2.26 -14.21%
P/EPS 5.11 2.84 -5.77 55.56 -2.36 4.61 4.50 2.13%
EY 19.55 35.20 -17.33 1.80 -42.43 21.70 22.22 -2.10%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.47 0.34 0.23 0.23 0.64 0.85 2.57%

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