[SMRT] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 72.96%
YoY- 456.94%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 90,325 34,947 49,304 30,148 6,115 7,260 10,055 44.15%
PBT 11,648 4,024 8,979 5,452 -1,466 394 -2,531 -
Tax -3,100 -858 -315 -78 -39 -71 -326 45.52%
NP 8,548 3,166 8,664 5,374 -1,505 323 -2,857 -
-
NP to SH 6,884 3,166 8,669 5,372 -1,505 123 -2,974 -
-
Tax Rate 26.61% 21.32% 3.51% 1.43% - 18.02% - -
Total Cost 81,777 31,781 40,640 24,774 7,620 6,937 12,912 36.00%
-
Net Worth 72,583 53,399 45,008 32,811 25,194 29,191 30,831 15.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 959 821 - - - - -
Div Payout % - 30.30% 9.47% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 72,583 53,399 45,008 32,811 25,194 29,191 30,831 15.33%
NOSH 207,975 191,878 164,204 152,613 144,711 136,666 100,134 12.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.46% 9.06% 17.57% 17.83% -24.61% 4.45% -28.41% -
ROE 9.48% 5.93% 19.26% 16.37% -5.97% 0.42% -9.65% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 43.43 18.21 30.03 19.75 4.23 5.31 10.04 27.63%
EPS 3.31 1.65 5.28 3.52 -1.04 0.09 -2.97 -
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.2783 0.2741 0.215 0.1741 0.2136 0.3079 2.10%
Adjusted Per Share Value based on latest NOSH - 153,108
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.84 7.68 10.83 6.62 1.34 1.59 2.21 44.14%
EPS 1.51 0.70 1.90 1.18 -0.33 0.03 -0.65 -
DPS 0.00 0.21 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.1173 0.0989 0.0721 0.0553 0.0641 0.0677 15.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.815 0.22 0.22 0.10 0.06 0.05 0.13 -
P/RPS 1.88 1.21 0.73 0.51 1.42 0.94 1.29 6.47%
P/EPS 24.62 13.33 4.17 2.84 -5.77 55.56 -4.38 -
EY 4.06 7.50 24.00 35.20 -17.33 1.80 -22.85 -
DY 0.00 2.27 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.79 0.80 0.47 0.34 0.23 0.42 33.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 26/11/08 -
Price 0.855 0.225 0.27 0.10 0.06 0.05 0.07 -
P/RPS 1.97 1.24 0.90 0.51 1.42 0.94 0.70 18.81%
P/EPS 25.83 13.64 5.11 2.84 -5.77 55.56 -2.36 -
EY 3.87 7.33 19.55 35.20 -17.33 1.80 -42.43 -
DY 0.00 2.22 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.81 0.99 0.47 0.34 0.23 0.23 48.30%

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