[SMRT] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.6%
YoY- 296.87%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 91,731 79,855 113,402 107,775 47,090 63,597 35,825 16.94%
PBT -31,004 -34,384 -2,403 17,897 5,062 12,292 7,306 -
Tax -69 -1,732 -5,501 -4,265 -1,992 -736 -290 -21.26%
NP -31,073 -36,116 -7,904 13,632 3,070 11,556 7,016 -
-
NP to SH -32,520 -36,522 -7,686 11,922 3,004 11,618 7,154 -
-
Tax Rate - - - 23.83% 39.35% 5.99% 3.97% -
Total Cost 122,804 115,971 121,306 94,143 44,020 52,041 28,809 27.30%
-
Net Worth 36,074 52,612 82,186 78,471 53,231 46,829 32,918 1.53%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 19 1,680 - -
Div Payout % - - - - 0.64% 14.47% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 36,074 52,612 82,186 78,471 53,231 46,829 32,918 1.53%
NOSH 340,000 279,999 253,036 224,846 191,272 170,847 153,108 14.20%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -33.87% -45.23% -6.97% 12.65% 6.52% 18.17% 19.58% -
ROE -90.15% -69.42% -9.35% 15.19% 5.64% 24.81% 21.73% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.98 28.52 44.82 47.93 24.62 37.22 23.40 2.39%
EPS -9.56 -13.04 -3.04 5.30 1.57 6.80 4.67 -
DPS 0.00 0.00 0.00 0.00 0.01 0.98 0.00 -
NAPS 0.1061 0.1879 0.3248 0.349 0.2783 0.2741 0.215 -11.09%
Adjusted Per Share Value based on latest NOSH - 224,846
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.15 17.54 24.91 23.67 10.34 13.97 7.87 16.94%
EPS -7.14 -8.02 -1.69 2.62 0.66 2.55 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.0792 0.1156 0.1805 0.1724 0.1169 0.1029 0.0723 1.52%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.165 0.18 0.285 0.815 0.22 0.22 0.10 -
P/RPS 0.61 0.63 0.64 1.70 0.89 0.59 0.43 5.99%
P/EPS -1.73 -1.38 -9.38 15.37 14.01 3.24 2.14 -
EY -57.97 -72.46 -10.66 6.51 7.14 30.91 46.73 -
DY 0.00 0.00 0.00 0.00 0.05 4.47 0.00 -
P/NAPS 1.56 0.96 0.88 2.34 0.79 0.80 0.47 22.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 25/11/16 27/11/15 28/11/14 29/11/13 30/11/12 29/11/11 -
Price 0.15 0.19 0.27 0.855 0.225 0.27 0.10 -
P/RPS 0.56 0.67 0.60 1.78 0.91 0.73 0.43 4.49%
P/EPS -1.57 -1.46 -8.89 16.13 14.33 3.97 2.14 -
EY -63.76 -68.65 -11.25 6.20 6.98 25.19 46.73 -
DY 0.00 0.00 0.00 0.00 0.04 3.64 0.00 -
P/NAPS 1.41 1.01 0.83 2.45 0.81 0.99 0.47 20.07%

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