[SMRT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 59.71%
YoY- -495.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,462 81,949 78,422 79,376 102,156 109,150 110,086 -18.11%
PBT -33,354 -12,818 -13,000 -9,096 -28,967 -3,852 2,334 -
Tax -2,508 -3,738 -2,618 -2,968 -2,013 -4,656 -5,428 -40.09%
NP -35,862 -16,557 -15,618 -12,064 -30,980 -8,508 -3,094 408.37%
-
NP to SH -37,006 -17,100 -15,962 -12,480 -30,976 -8,502 -3,088 419.75%
-
Tax Rate - - - - - - 232.56% -
Total Cost 117,324 98,506 94,040 91,440 133,136 117,658 113,180 2.41%
-
Net Worth 32,887 52,731 57,173 58,984 58,538 82,192 85,293 -46.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 32,887 52,731 57,173 58,984 58,538 82,192 85,293 -46.87%
NOSH 297,353 280,634 278,083 268,965 254,736 253,055 249,032 12.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -44.02% -20.20% -19.92% -15.20% -30.33% -7.79% -2.81% -
ROE -112.52% -32.43% -27.92% -21.16% -52.92% -10.34% -3.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.96 29.20 28.20 29.51 40.10 43.13 44.21 -26.21%
EPS -13.37 -6.09 -5.74 -4.64 -12.16 -3.36 -1.24 384.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1879 0.2056 0.2193 0.2298 0.3248 0.3425 -52.12%
Adjusted Per Share Value based on latest NOSH - 268,965
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.89 18.00 17.23 17.44 22.44 23.98 24.18 -18.12%
EPS -8.13 -3.76 -3.51 -2.74 -6.80 -1.87 -0.68 418.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.1158 0.1256 0.1296 0.1286 0.1805 0.1874 -46.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.175 0.18 0.17 0.21 0.275 0.285 0.33 -
P/RPS 0.63 0.62 0.60 0.71 0.69 0.66 0.75 -10.92%
P/EPS -1.38 -2.95 -2.96 -4.53 -2.26 -8.48 -26.61 -85.96%
EY -72.59 -33.85 -33.76 -22.10 -44.22 -11.79 -3.76 613.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.83 0.96 1.20 0.88 0.96 37.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.17 0.19 0.21 0.20 0.215 0.27 0.19 -
P/RPS 0.61 0.65 0.74 0.68 0.54 0.63 0.43 26.11%
P/EPS -1.34 -3.12 -3.66 -4.31 -1.77 -8.04 -15.32 -80.14%
EY -74.73 -32.07 -27.33 -23.20 -56.56 -12.44 -6.53 404.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.02 0.91 0.94 0.83 0.55 95.47%

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