[SMRT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -116.41%
YoY- -19.47%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 95,656 86,084 77,048 81,462 81,949 78,422 79,376 13.23%
PBT -11,158 -18,318 -22,320 -33,354 -12,818 -13,000 -9,096 14.57%
Tax -873 -572 -1,152 -2,508 -3,738 -2,618 -2,968 -55.73%
NP -12,032 -18,890 -23,472 -35,862 -16,557 -15,618 -12,064 -0.17%
-
NP to SH -12,976 -19,056 -23,396 -37,006 -17,100 -15,962 -12,480 2.62%
-
Tax Rate - - - - - - - -
Total Cost 107,688 104,974 100,520 117,324 98,506 94,040 91,440 11.50%
-
Net Worth 34,078 30,110 30,462 32,887 52,731 57,173 58,984 -30.60%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 34,078 30,110 30,462 32,887 52,731 57,173 58,984 -30.60%
NOSH 321,188 305,384 296,903 297,353 280,634 278,083 268,965 12.54%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -12.58% -21.94% -30.46% -44.02% -20.20% -19.92% -15.20% -
ROE -38.08% -63.29% -76.80% -112.52% -32.43% -27.92% -21.16% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.78 28.19 25.95 27.96 29.20 28.20 29.51 0.60%
EPS -4.04 -6.24 -7.88 -13.37 -6.09 -5.74 -4.64 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.0986 0.1026 0.1129 0.1879 0.2056 0.2193 -38.34%
Adjusted Per Share Value based on latest NOSH - 297,353
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.01 18.91 16.92 17.89 18.00 17.23 17.44 13.20%
EPS -2.85 -4.19 -5.14 -8.13 -3.76 -3.51 -2.74 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0661 0.0669 0.0722 0.1158 0.1256 0.1296 -30.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.165 0.20 0.185 0.175 0.18 0.17 0.21 -
P/RPS 0.55 0.71 0.71 0.63 0.62 0.60 0.71 -15.63%
P/EPS -4.08 -3.21 -2.35 -1.38 -2.95 -2.96 -4.53 -6.73%
EY -24.48 -31.20 -42.59 -72.59 -33.85 -33.76 -22.10 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.03 1.80 1.55 0.96 0.83 0.96 38.17%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 31/05/17 28/02/17 25/11/16 26/08/16 30/05/16 -
Price 0.15 0.165 0.185 0.17 0.19 0.21 0.20 -
P/RPS 0.50 0.59 0.71 0.61 0.65 0.74 0.68 -18.51%
P/EPS -3.71 -2.64 -2.35 -1.34 -3.12 -3.66 -4.31 -9.50%
EY -26.93 -37.82 -42.59 -74.73 -32.07 -27.33 -23.20 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.67 1.80 1.51 1.01 1.02 0.91 33.86%

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