[SMRT] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -17.32%
YoY- -872.41%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 109,526 98,208 141,630 126,530 140,802 161,460 126,417 -9.12%
PBT -35,346 -50,000 -47,962 -35,313 -26,364 -18,728 -1,784 633.53%
Tax 1,904 2,432 3,613 3,877 4,018 3,824 666 101.56%
NP -33,442 -47,568 -44,349 -31,436 -22,346 -14,904 -1,118 865.60%
-
NP to SH -22,172 -30,568 -38,371 -24,816 -21,152 -17,060 3,616 -
-
Tax Rate - - - - - - - -
Total Cost 142,968 145,776 185,979 157,966 163,148 176,364 127,535 7.92%
-
Net Worth 102,820 106,190 115,537 133,714 143,117 149,426 177,390 -30.50%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 102,820 106,190 115,537 133,714 143,117 149,426 177,390 -30.50%
NOSH 407,046 407,046 407,046 407,046 407,046 407,046 407,046 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -30.53% -48.44% -31.31% -24.84% -15.87% -9.23% -0.88% -
ROE -21.56% -28.79% -33.21% -18.56% -14.78% -11.42% 2.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.91 24.12 34.85 31.09 34.59 39.67 31.06 -9.12%
EPS -5.44 -7.52 -9.43 -6.09 -5.20 -4.20 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2526 0.2608 0.2843 0.3285 0.3516 0.3671 0.4358 -30.50%
Adjusted Per Share Value based on latest NOSH - 407,046
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.06 21.57 31.11 27.79 30.93 35.47 27.77 -9.12%
EPS -4.87 -6.71 -8.43 -5.45 -4.65 -3.75 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2259 0.2333 0.2538 0.2937 0.3144 0.3282 0.3897 -30.50%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.07 0.045 0.085 0.095 0.105 0.12 0.12 -
P/RPS 0.26 0.19 0.24 0.31 0.30 0.30 0.39 -23.70%
P/EPS -1.29 -0.60 -0.90 -1.56 -2.02 -2.86 13.51 -
EY -77.81 -166.83 -111.08 -64.17 -49.49 -34.93 7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.17 0.30 0.29 0.30 0.33 0.28 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 28/11/19 28/08/19 29/05/19 01/03/19 -
Price 0.14 0.07 0.08 0.085 0.10 0.11 0.125 -
P/RPS 0.52 0.29 0.23 0.27 0.29 0.28 0.40 19.13%
P/EPS -2.57 -0.93 -0.85 -1.39 -1.92 -2.62 14.07 -
EY -38.91 -107.25 -118.02 -71.72 -51.96 -38.10 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.27 0.28 0.26 0.28 0.30 0.29 53.27%

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