[SMRT] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 31.91%
YoY- 24.12%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 75,314 46,204 101,547 95,656 86,084 77,048 81,462 -5.11%
PBT -3,774 25,988 102,792 -11,158 -18,318 -22,320 -33,354 -76.69%
Tax -296 -816 -2,074 -873 -572 -1,152 -2,508 -76.03%
NP -4,070 25,172 100,718 -12,032 -18,890 -23,472 -35,862 -76.65%
-
NP to SH 820 25,096 99,365 -12,976 -19,056 -23,396 -37,006 -
-
Tax Rate - 3.14% 2.02% - - - - -
Total Cost 79,384 21,032 829 107,688 104,974 100,520 117,324 -22.98%
-
Net Worth 153,295 151,978 147,721 34,078 30,110 30,462 32,887 179.82%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 153,295 151,978 147,721 34,078 30,110 30,462 32,887 179.82%
NOSH 403,644 366,666 361,699 321,188 305,384 296,903 297,353 22.66%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -5.40% 54.48% 99.18% -12.58% -21.94% -30.46% -44.02% -
ROE 0.53% 16.51% 67.26% -38.08% -63.29% -76.80% -112.52% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.64 12.67 28.09 29.78 28.19 25.95 27.96 -23.74%
EPS 0.22 6.88 31.48 -4.04 -6.24 -7.88 -13.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3794 0.4168 0.4087 0.1061 0.0986 0.1026 0.1129 124.85%
Adjusted Per Share Value based on latest NOSH - 340,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.54 10.15 22.31 21.01 18.91 16.92 17.89 -5.10%
EPS 0.18 5.51 21.83 -2.85 -4.19 -5.14 -8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3367 0.3338 0.3245 0.0749 0.0661 0.0669 0.0722 179.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.15 0.165 0.18 0.165 0.20 0.185 0.175 -
P/RPS 0.80 1.30 0.64 0.55 0.71 0.71 0.63 17.31%
P/EPS 73.91 2.40 0.65 -4.08 -3.21 -2.35 -1.38 -
EY 1.35 41.71 152.73 -24.48 -31.20 -42.59 -72.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.44 1.56 2.03 1.80 1.55 -59.56%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 31/05/17 28/02/17 -
Price 0.155 0.14 0.195 0.15 0.165 0.185 0.17 -
P/RPS 0.83 1.10 0.69 0.50 0.59 0.71 0.61 22.85%
P/EPS 76.37 2.03 0.71 -3.71 -2.64 -2.35 -1.34 -
EY 1.31 49.16 140.98 -26.93 -37.82 -42.59 -74.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.48 1.41 1.67 1.80 1.51 -58.16%

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