[SMRT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 18.55%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 46,204 101,547 95,656 86,084 77,048 81,462 81,949 -31.77%
PBT 25,988 102,792 -11,158 -18,318 -22,320 -33,354 -12,818 -
Tax -816 -2,074 -873 -572 -1,152 -2,508 -3,738 -63.77%
NP 25,172 100,718 -12,032 -18,890 -23,472 -35,862 -16,557 -
-
NP to SH 25,096 99,365 -12,976 -19,056 -23,396 -37,006 -17,100 -
-
Tax Rate 3.14% 2.02% - - - - - -
Total Cost 21,032 829 107,688 104,974 100,520 117,324 98,506 -64.31%
-
Net Worth 151,978 147,721 34,078 30,110 30,462 32,887 52,731 102.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 151,978 147,721 34,078 30,110 30,462 32,887 52,731 102.65%
NOSH 366,666 361,699 321,188 305,384 296,903 297,353 280,634 19.53%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 54.48% 99.18% -12.58% -21.94% -30.46% -44.02% -20.20% -
ROE 16.51% 67.26% -38.08% -63.29% -76.80% -112.52% -32.43% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.67 28.09 29.78 28.19 25.95 27.96 29.20 -42.71%
EPS 6.88 31.48 -4.04 -6.24 -7.88 -13.37 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4168 0.4087 0.1061 0.0986 0.1026 0.1129 0.1879 70.16%
Adjusted Per Share Value based on latest NOSH - 314,529
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.15 22.31 21.01 18.91 16.92 17.89 18.00 -31.76%
EPS 5.51 21.83 -2.85 -4.19 -5.14 -8.13 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3338 0.3245 0.0749 0.0661 0.0669 0.0722 0.1158 102.67%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.165 0.18 0.165 0.20 0.185 0.175 0.18 -
P/RPS 1.30 0.64 0.55 0.71 0.71 0.63 0.62 63.89%
P/EPS 2.40 0.65 -4.08 -3.21 -2.35 -1.38 -2.95 -
EY 41.71 152.73 -24.48 -31.20 -42.59 -72.59 -33.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 1.56 2.03 1.80 1.55 0.96 -44.24%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 29/08/17 31/05/17 28/02/17 25/11/16 -
Price 0.14 0.195 0.15 0.165 0.185 0.17 0.19 -
P/RPS 1.10 0.69 0.50 0.59 0.71 0.61 0.65 42.05%
P/EPS 2.03 0.71 -3.71 -2.64 -2.35 -1.34 -3.12 -
EY 49.16 140.98 -26.93 -37.82 -42.59 -74.73 -32.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.48 1.41 1.67 1.80 1.51 1.01 -51.64%

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