[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -217.95%
YoY- -167.98%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 141,630 94,898 70,401 40,365 126,417 82,849 37,657 141.26%
PBT -47,962 -26,485 -13,182 -4,682 -1,784 -6,112 -1,887 759.39%
Tax 3,613 2,908 2,009 956 666 19 -148 -
NP -44,349 -23,577 -11,173 -3,726 -1,118 -6,093 -2,035 675.84%
-
NP to SH -38,371 -18,612 -10,576 -4,265 3,616 -1,914 410 -
-
Tax Rate - - - - - - - -
Total Cost 185,979 118,475 81,574 44,091 127,535 88,942 39,692 179.22%
-
Net Worth 115,537 133,714 143,117 149,426 177,390 151,061 153,295 -17.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 115,537 133,714 143,117 149,426 177,390 151,061 153,295 -17.13%
NOSH 407,046 407,046 407,046 407,046 407,046 407,046 403,644 0.55%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -31.31% -24.84% -15.87% -9.23% -0.88% -7.35% -5.40% -
ROE -33.21% -13.92% -7.39% -2.85% 2.04% -1.27% 0.27% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.85 23.31 17.30 9.92 31.06 20.39 9.32 140.33%
EPS -9.43 -4.57 -2.60 -1.05 0.91 -0.49 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2843 0.3285 0.3516 0.3671 0.4358 0.3718 0.3794 -17.45%
Adjusted Per Share Value based on latest NOSH - 407,046
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.11 20.85 15.46 8.87 27.77 18.20 8.27 141.29%
EPS -8.43 -4.09 -2.32 -0.94 0.79 -0.42 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.2937 0.3144 0.3282 0.3897 0.3318 0.3367 -17.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.085 0.095 0.105 0.12 0.12 0.145 0.15 -
P/RPS 0.24 0.41 0.61 1.21 0.39 0.71 1.61 -71.78%
P/EPS -0.90 -2.08 -4.04 -11.45 13.51 -30.78 147.82 -
EY -111.08 -48.13 -24.75 -8.73 7.40 -3.25 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.33 0.28 0.39 0.40 -17.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 28/08/19 29/05/19 01/03/19 26/11/18 30/08/18 -
Price 0.08 0.085 0.10 0.11 0.125 0.14 0.155 -
P/RPS 0.23 0.36 0.58 1.11 0.40 0.69 1.66 -73.12%
P/EPS -0.85 -1.86 -3.85 -10.50 14.07 -29.72 152.75 -
EY -118.02 -53.79 -25.98 -9.53 7.11 -3.36 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.28 0.30 0.29 0.38 0.41 -22.39%

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