[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -85.85%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 102,156 81,863 55,043 29,127 121,864 90,325 53,096 54.50%
PBT -28,967 -2,889 1,167 2,219 12,134 11,648 7,074 -
Tax -2,013 -3,492 -2,714 -1,434 -5,109 -3,100 -1,944 2.34%
NP -30,980 -6,381 -1,547 785 7,025 8,548 5,130 -
-
NP to SH -30,976 -6,377 -1,544 789 5,575 6,884 3,961 -
-
Tax Rate - - 232.56% 64.62% 42.10% 26.61% 27.48% -
Total Cost 133,136 88,244 56,590 28,342 114,839 81,777 47,966 97.13%
-
Net Worth 58,538 82,192 85,293 84,446 71,897 72,583 62,607 -4.36%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 58,538 82,192 85,293 84,446 71,897 72,583 62,607 -4.36%
NOSH 254,736 253,055 249,032 239,090 214,235 207,975 197,064 18.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -30.33% -7.79% -2.81% 2.70% 5.76% 9.46% 9.66% -
ROE -52.92% -7.76% -1.81% 0.93% 7.75% 9.48% 6.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.10 32.35 22.10 12.18 56.88 43.43 26.94 30.27%
EPS -12.16 -2.52 -0.62 0.33 2.61 3.31 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.3248 0.3425 0.3532 0.3356 0.349 0.3177 -19.37%
Adjusted Per Share Value based on latest NOSH - 239,090
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.44 17.98 12.09 6.40 26.77 19.84 11.66 54.53%
EPS -6.80 -1.40 -0.34 0.17 1.22 1.51 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1805 0.1874 0.1855 0.1579 0.1594 0.1375 -4.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.275 0.285 0.33 0.495 0.64 0.815 0.70 -
P/RPS 0.69 0.88 1.49 4.06 1.13 1.88 2.60 -58.60%
P/EPS -2.26 -11.31 -53.23 150.00 24.59 24.62 34.83 -
EY -44.22 -8.84 -1.88 0.67 4.07 4.06 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.88 0.96 1.40 1.91 2.34 2.20 -33.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 27/08/15 22/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.215 0.27 0.19 0.435 0.565 0.855 0.795 -
P/RPS 0.54 0.83 0.86 3.57 0.99 1.97 2.95 -67.66%
P/EPS -1.77 -10.71 -30.65 131.82 21.71 25.83 39.55 -
EY -56.56 -9.33 -3.26 0.76 4.61 3.87 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.55 1.23 1.68 2.45 2.50 -47.81%

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