[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 18.45%
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 110,210 66,606 30,834 130,163 87,678 54,763 24,552 171.86%
PBT 6,261 3,165 -56 -10,757 -18,104 -17,673 -12,500 -
Tax -965 -704 -26 1,952 1,258 952 608 -
NP 5,296 2,461 -82 -8,805 -16,846 -16,721 -11,892 -
-
NP to SH 1,231 507 -967 -9,943 -12,193 -11,086 -7,642 -
-
Tax Rate 15.41% 22.24% - - - - - -
Total Cost 104,914 64,145 30,916 138,968 104,524 71,484 36,444 102.23%
-
Net Worth 110,239 109,555 112,098 106,314 101,639 102,820 106,190 2.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 110,239 109,555 112,098 106,314 101,639 102,820 106,190 2.52%
NOSH 447,523 447,523 447,523 407,046 407,046 407,046 407,046 6.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.81% 3.69% -0.27% -6.76% -19.21% -30.53% -48.44% -
ROE 1.12% 0.46% -0.86% -9.35% -12.00% -10.78% -7.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.79 15.59 6.96 31.94 21.54 13.45 6.03 163.25%
EPS 0.27 0.11 -0.22 -2.44 -3.00 -2.72 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2564 0.2529 0.2609 0.2497 0.2526 0.2608 -0.71%
Adjusted Per Share Value based on latest NOSH - 407,046
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.21 14.63 6.77 28.59 19.26 12.03 5.39 171.98%
EPS 0.27 0.11 -0.21 -2.18 -2.68 -2.44 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2422 0.2407 0.2462 0.2335 0.2233 0.2259 0.2333 2.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.14 0.14 0.18 0.13 0.095 0.07 0.045 -
P/RPS 0.54 0.90 2.59 0.41 0.44 0.52 0.75 -19.65%
P/EPS 48.59 117.99 -82.51 -5.33 -3.17 -2.57 -2.40 -
EY 2.06 0.85 -1.21 -18.77 -31.53 -38.91 -41.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.71 0.50 0.38 0.28 0.17 115.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 31/03/21 30/11/20 27/08/20 30/06/20 -
Price 0.11 0.145 0.15 0.18 0.125 0.14 0.07 -
P/RPS 0.43 0.93 2.16 0.56 0.58 1.04 1.16 -48.36%
P/EPS 38.18 122.20 -68.76 -7.38 -4.17 -5.14 -3.73 -
EY 2.62 0.82 -1.45 -13.56 -23.96 -19.45 -26.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.59 0.69 0.50 0.55 0.27 36.33%

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