[SMRT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.98%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 113,402 107,775 47,090 63,597 35,825 6,399 8,562 53.78%
PBT -2,403 17,897 5,062 12,292 7,306 -3,772 -4,246 -9.04%
Tax -5,501 -4,265 -1,992 -736 -290 -581 203 -
NP -7,904 13,632 3,070 11,556 7,016 -4,353 -4,043 11.81%
-
NP to SH -7,686 11,922 3,004 11,618 7,154 -4,357 -4,207 10.56%
-
Tax Rate - 23.83% 39.35% 5.99% 3.97% - - -
Total Cost 121,306 94,143 44,020 52,041 28,809 10,752 12,605 45.81%
-
Net Worth 82,186 78,471 53,231 46,829 32,918 27,855 29,636 18.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 19 1,680 - - - -
Div Payout % - - 0.64% 14.47% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,186 78,471 53,231 46,829 32,918 27,855 29,636 18.52%
NOSH 253,036 224,846 191,272 170,847 153,108 160,000 138,750 10.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.97% 12.65% 6.52% 18.17% 19.58% -68.03% -47.22% -
ROE -9.35% 15.19% 5.64% 24.81% 21.73% -15.64% -14.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.82 47.93 24.62 37.22 23.40 4.00 6.17 39.14%
EPS -3.04 5.30 1.57 6.80 4.67 -2.72 -3.03 0.05%
DPS 0.00 0.00 0.01 0.98 0.00 0.00 0.00 -
NAPS 0.3248 0.349 0.2783 0.2741 0.215 0.1741 0.2136 7.23%
Adjusted Per Share Value based on latest NOSH - 170,847
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.91 23.67 10.34 13.97 7.87 1.41 1.88 53.79%
EPS -1.69 2.62 0.66 2.55 1.57 -0.96 -0.92 10.66%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.1805 0.1724 0.1169 0.1029 0.0723 0.0612 0.0651 18.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.285 0.815 0.22 0.22 0.10 0.06 0.05 -
P/RPS 0.64 1.70 0.89 0.59 0.43 1.50 0.81 -3.84%
P/EPS -9.38 15.37 14.01 3.24 2.14 -2.20 -1.65 33.57%
EY -10.66 6.51 7.14 30.91 46.73 -45.39 -60.64 -25.14%
DY 0.00 0.00 0.05 4.47 0.00 0.00 0.00 -
P/NAPS 0.88 2.34 0.79 0.80 0.47 0.34 0.23 25.04%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 29/11/13 30/11/12 29/11/11 26/11/10 30/11/09 -
Price 0.27 0.855 0.225 0.27 0.10 0.06 0.05 -
P/RPS 0.60 1.78 0.91 0.73 0.43 1.50 0.81 -4.87%
P/EPS -8.89 16.13 14.33 3.97 2.14 -2.20 -1.65 32.38%
EY -11.25 6.20 6.98 25.19 46.73 -45.39 -60.64 -24.46%
DY 0.00 0.00 0.04 3.64 0.00 0.00 0.00 -
P/NAPS 0.83 2.45 0.81 0.99 0.47 0.34 0.23 23.83%

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