[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 142.04%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 69,089 51,233 35,173 18,421 90,810 227,677 179,499 -47.11%
PBT 26,858 20,619 14,007 7,016 18,026 73,933 25,731 2.90%
Tax -165 -144 -400 -25 -18,212 -1,028 -971 -69.35%
NP 26,693 20,475 13,607 6,991 -186 72,905 24,760 5.14%
-
NP to SH 26,687 20,470 13,608 6,991 -16,630 55,787 11,333 77.09%
-
Tax Rate 0.61% 0.70% 2.86% 0.36% 101.03% 1.39% 3.77% -
Total Cost 42,396 30,758 21,566 11,430 90,996 154,772 154,739 -57.84%
-
Net Worth 69,196 62,595 55,346 48,600 39,822 154,805 112,504 -27.69%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 69,196 62,595 55,346 48,600 39,822 154,805 112,504 -27.69%
NOSH 455,243 455,243 455,243 427,285 427,285 427,285 427,285 4.31%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 38.64% 39.96% 38.69% 37.95% -0.20% 32.02% 13.79% -
ROE 38.57% 32.70% 24.59% 14.38% -41.76% 36.04% 10.07% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.18 11.25 7.74 4.12 21.25 53.28 42.01 -49.29%
EPS 5.89 4.52 3.02 1.56 -3.89 13.06 2.65 70.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1375 0.1218 0.1086 0.0932 0.3623 0.2633 -30.69%
Adjusted Per Share Value based on latest NOSH - 427,285
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 15.18 11.25 7.73 4.05 19.95 50.01 39.43 -47.10%
EPS 5.89 4.52 2.99 1.54 -3.65 12.25 2.49 77.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1375 0.1216 0.1068 0.0875 0.34 0.2471 -27.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.945 0.855 1.07 0.735 0.76 0.50 0.145 -
P/RPS 6.23 7.60 13.82 17.86 3.58 0.94 0.35 582.92%
P/EPS 16.12 19.01 35.73 47.05 -19.53 3.83 5.47 105.68%
EY 6.20 5.26 2.80 2.13 -5.12 26.11 18.29 -51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 6.22 8.78 6.77 8.15 1.38 0.55 404.57%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 27/05/24 28/02/24 28/11/23 30/08/23 30/05/23 28/02/23 -
Price 1.13 0.93 0.92 0.975 0.695 0.76 0.425 -
P/RPS 7.45 8.26 11.89 23.69 3.27 1.43 1.01 279.38%
P/EPS 19.28 20.68 30.72 62.41 -17.86 5.82 16.02 13.15%
EY 5.19 4.83 3.26 1.60 -5.60 17.18 6.24 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 6.76 7.55 8.98 7.46 2.10 1.61 177.44%

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