[SMRT] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 173.14%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,462 100,256 121,863 52,399 61,444 44,442 11,792 37.96%
PBT -33,355 -27,659 12,133 10,274 10,017 8,765 388 -
Tax -2,507 -2,420 -5,108 -2,024 -1,449 -499 -252 46.60%
NP -35,862 -30,079 7,025 8,250 8,568 8,266 136 -
-
NP to SH -37,005 -30,075 5,575 8,205 8,507 8,319 278 -
-
Tax Rate - - 42.10% 19.70% 14.47% 5.69% 64.95% -
Total Cost 117,324 130,335 114,838 44,149 52,876 36,176 11,656 46.88%
-
Net Worth 32,887 58,578 74,860 59,096 41,788 36,127 26,969 3.35%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 19 1,680 - - -
Div Payout % - - - 0.23% 19.76% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 32,887 58,578 74,860 59,096 41,788 36,127 26,969 3.35%
NOSH 291,301 254,911 215,303 192,748 155,000 152,694 144,918 12.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -44.02% -30.00% 5.76% 15.74% 13.94% 18.60% 1.15% -
ROE -112.52% -51.34% 7.45% 13.88% 20.36% 23.03% 1.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.96 39.33 56.60 27.19 39.64 29.11 8.14 22.81%
EPS -12.70 -11.80 2.59 4.26 5.49 5.45 0.19 -
DPS 0.00 0.00 0.00 0.01 1.08 0.00 0.00 -
NAPS 0.1129 0.2298 0.3477 0.3066 0.2696 0.2366 0.1861 -7.98%
Adjusted Per Share Value based on latest NOSH - 192,748
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.89 22.02 26.77 11.51 13.50 9.76 2.59 37.96%
EPS -8.13 -6.61 1.22 1.80 1.87 1.83 0.06 -
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.0722 0.1287 0.1644 0.1298 0.0918 0.0794 0.0592 3.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.175 0.275 0.64 0.22 0.26 0.12 0.08 -
P/RPS 0.63 0.70 1.13 0.81 0.66 0.41 0.98 -7.09%
P/EPS -1.38 -2.33 24.72 5.17 4.74 2.20 41.70 -
EY -72.59 -42.90 4.05 19.35 21.11 45.40 2.40 -
DY 0.00 0.00 0.00 0.05 4.17 0.00 0.00 -
P/NAPS 1.55 1.20 1.84 0.72 0.96 0.51 0.43 23.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 06/03/13 28/02/12 23/02/11 -
Price 0.17 0.215 0.565 0.21 0.20 0.21 0.09 -
P/RPS 0.61 0.55 1.00 0.77 0.50 0.72 1.11 -9.48%
P/EPS -1.34 -1.82 21.82 4.93 3.64 3.85 46.92 -
EY -74.73 -54.88 4.58 20.27 27.44 25.94 2.13 -
DY 0.00 0.00 0.00 0.05 5.42 0.00 0.00 -
P/NAPS 1.51 0.94 1.62 0.68 0.74 0.89 0.48 21.02%

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