[SMRT] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -264.31%
YoY- -655.62%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,949 78,422 79,376 102,156 109,150 110,086 116,508 -20.85%
PBT -12,818 -13,000 -9,096 -28,967 -3,852 2,334 8,876 -
Tax -3,738 -2,618 -2,968 -2,013 -4,656 -5,428 -5,736 -24.77%
NP -16,557 -15,618 -12,064 -30,980 -8,508 -3,094 3,140 -
-
NP to SH -17,100 -15,962 -12,480 -30,976 -8,502 -3,088 3,156 -
-
Tax Rate - - - - - 232.56% 64.62% -
Total Cost 98,506 94,040 91,440 133,136 117,658 113,180 113,368 -8.91%
-
Net Worth 52,731 57,173 58,984 58,538 82,192 85,293 84,446 -26.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,731 57,173 58,984 58,538 82,192 85,293 84,446 -26.88%
NOSH 280,634 278,083 268,965 254,736 253,055 249,032 239,090 11.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -20.20% -19.92% -15.20% -30.33% -7.79% -2.81% 2.70% -
ROE -32.43% -27.92% -21.16% -52.92% -10.34% -3.62% 3.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.20 28.20 29.51 40.10 43.13 44.21 48.73 -28.85%
EPS -6.09 -5.74 -4.64 -12.16 -3.36 -1.24 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.2056 0.2193 0.2298 0.3248 0.3425 0.3532 -34.26%
Adjusted Per Share Value based on latest NOSH - 254,911
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.00 17.23 17.44 22.44 23.98 24.18 25.59 -20.85%
EPS -3.76 -3.51 -2.74 -6.80 -1.87 -0.68 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1256 0.1296 0.1286 0.1805 0.1874 0.1855 -26.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.18 0.17 0.21 0.275 0.285 0.33 0.495 -
P/RPS 0.62 0.60 0.71 0.69 0.66 0.75 1.02 -28.17%
P/EPS -2.95 -2.96 -4.53 -2.26 -8.48 -26.61 37.50 -
EY -33.85 -33.76 -22.10 -44.22 -11.79 -3.76 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.96 1.20 0.88 0.96 1.40 -22.18%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 27/08/15 22/05/15 -
Price 0.19 0.21 0.20 0.215 0.27 0.19 0.435 -
P/RPS 0.65 0.74 0.68 0.54 0.63 0.43 0.89 -18.85%
P/EPS -3.12 -3.66 -4.31 -1.77 -8.04 -15.32 32.95 -
EY -32.07 -27.33 -23.20 -56.56 -12.44 -6.53 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.91 0.94 0.83 0.55 1.23 -12.27%

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