[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 84.19%
YoY- -87.47%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 101,547 71,742 43,042 19,262 81,462 61,462 39,211 88.25%
PBT 102,792 -8,369 -9,159 -5,580 -33,354 -9,614 -6,500 -
Tax -2,074 -655 -286 -288 -2,508 -2,804 -1,309 35.79%
NP 100,718 -9,024 -9,445 -5,868 -35,862 -12,418 -7,809 -
-
NP to SH 99,365 -9,732 -9,528 -5,849 -37,006 -12,825 -7,981 -
-
Tax Rate 2.02% - - - - - - -
Total Cost 829 80,766 52,487 25,130 117,324 73,880 47,020 -93.17%
-
Net Worth 147,721 34,078 30,110 30,462 32,887 52,731 57,173 87.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 147,721 34,078 30,110 30,462 32,887 52,731 57,173 87.96%
NOSH 361,699 321,188 305,384 296,903 297,353 280,634 278,083 19.09%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 99.18% -12.58% -21.94% -30.46% -44.02% -20.20% -19.92% -
ROE 67.26% -28.56% -31.64% -19.20% -112.52% -24.32% -13.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.09 22.34 14.09 6.49 27.96 21.90 14.10 58.12%
EPS 31.48 -3.03 -3.12 -1.97 -13.37 -4.57 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4087 0.1061 0.0986 0.1026 0.1129 0.1879 0.2056 57.89%
Adjusted Per Share Value based on latest NOSH - 296,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.31 15.76 9.45 4.23 17.89 13.50 8.61 88.32%
EPS 21.83 -2.14 -2.09 -1.28 -8.13 -2.82 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.0749 0.0661 0.0669 0.0722 0.1158 0.1256 87.96%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.18 0.165 0.20 0.185 0.175 0.18 0.17 -
P/RPS 0.64 0.74 1.42 2.85 0.63 0.82 1.21 -34.52%
P/EPS 0.65 -5.45 -6.41 -9.39 -1.38 -3.94 -5.92 -
EY 152.73 -18.36 -15.60 -10.65 -72.59 -25.39 -16.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.56 2.03 1.80 1.55 0.96 0.83 -34.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 31/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.195 0.15 0.165 0.185 0.17 0.19 0.21 -
P/RPS 0.69 0.67 1.17 2.85 0.61 0.87 1.49 -40.05%
P/EPS 0.71 -4.95 -5.29 -9.39 -1.34 -4.16 -7.32 -
EY 140.98 -20.20 -18.91 -10.65 -74.73 -24.05 -13.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.41 1.67 1.80 1.51 1.01 1.02 -39.41%

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