[SMRT] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 71.55%
YoY- 215.01%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 82,754 51,943 57,250 27,866 5,939 8,921 18,860 27.93%
PBT 15,012 6,540 11,447 5,034 -3,705 -7,199 4,032 24.48%
Tax -3,740 -1,500 -653 -248 -575 78 -224 59.83%
NP 11,272 5,040 10,794 4,786 -4,280 -7,121 3,808 19.81%
-
NP to SH 10,052 4,975 10,860 4,920 -4,278 -7,403 3,808 17.55%
-
Tax Rate 24.91% 22.94% 5.70% 4.93% - - 5.56% -
Total Cost 71,482 46,903 46,456 23,080 10,219 16,042 15,052 29.63%
-
Net Worth 62,970 52,176 43,962 30,502 0 0 33,560 11.05%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 19 854 826 - - - - -
Div Payout % 0.19% 17.17% 7.61% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 62,970 52,176 43,962 30,502 0 0 33,560 11.05%
NOSH 198,208 190,566 165,335 147,071 144,299 120,288 98,823 12.29%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.62% 9.70% 18.85% 17.18% -72.07% -79.82% 20.19% -
ROE 15.96% 9.53% 24.70% 16.13% 0.00% 0.00% 11.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.75 27.26 34.63 18.95 4.12 7.42 19.08 13.93%
EPS 5.07 2.61 6.57 3.35 -2.96 -6.15 3.85 4.69%
DPS 0.01 0.45 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.2738 0.2659 0.2074 0.00 0.00 0.3396 -1.10%
Adjusted Per Share Value based on latest NOSH - 147,071
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.18 11.41 12.58 6.12 1.30 1.96 4.14 27.95%
EPS 2.21 1.09 2.39 1.08 -0.94 -1.63 0.84 17.48%
DPS 0.00 0.19 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1146 0.0966 0.067 0.00 0.00 0.0737 11.05%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.70 0.225 0.18 0.09 0.04 0.06 0.14 -
P/RPS 1.68 0.83 0.52 0.48 0.97 0.81 0.73 14.89%
P/EPS 13.80 8.62 2.74 2.69 -1.35 -0.97 3.63 24.91%
EY 7.24 11.60 36.49 37.17 -74.12 -102.57 27.52 -19.94%
DY 0.01 1.99 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.82 0.68 0.43 0.00 0.00 0.41 32.29%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 24/08/11 27/08/10 21/08/09 29/08/08 -
Price 0.795 0.21 0.28 0.09 0.05 0.05 0.16 -
P/RPS 1.90 0.77 0.81 0.48 1.21 0.67 0.84 14.56%
P/EPS 15.68 8.04 4.26 2.69 -1.69 -0.81 4.15 24.78%
EY 6.38 12.43 23.46 37.17 -59.29 -123.09 24.08 -19.84%
DY 0.01 2.13 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.77 1.05 0.43 0.00 0.00 0.47 32.10%

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