[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2022

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 72.71%
YoY- 398.45%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 179,499 133,609 80,208 36,492 159,723 110,210 66,606 93.30%
PBT 25,731 17,859 10,105 4,578 7,808 6,261 3,165 302.77%
Tax -971 -390 -7 5 1,536 -965 -704 23.83%
NP 24,760 17,469 10,098 4,583 9,344 5,296 2,461 364.08%
-
NP to SH 11,333 8,788 5,849 2,886 1,671 1,231 507 689.04%
-
Tax Rate 3.77% 2.18% 0.07% -0.11% -19.67% 15.41% 22.24% -
Total Cost 154,739 116,140 70,110 31,909 150,379 104,914 64,145 79.58%
-
Net Worth 112,504 115,879 112,760 115,192 110,495 110,239 109,555 1.78%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 112,504 115,879 112,760 115,192 110,495 110,239 109,555 1.78%
NOSH 427,285 427,285 427,285 447,523 447,523 447,523 447,523 -3.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.79% 13.07% 12.59% 12.56% 5.85% 4.81% 3.69% -
ROE 10.07% 7.58% 5.19% 2.51% 1.51% 1.12% 0.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.01 31.27 18.77 8.15 37.38 25.79 15.59 93.29%
EPS 2.65 2.06 1.37 0.64 0.36 0.27 0.11 729.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.2712 0.2639 0.2574 0.2586 0.258 0.2564 1.78%
Adjusted Per Share Value based on latest NOSH - 447,523
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.43 29.35 17.62 8.02 35.09 24.21 14.63 93.31%
EPS 2.49 1.93 1.28 0.63 0.37 0.27 0.11 695.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2471 0.2545 0.2477 0.253 0.2427 0.2422 0.2407 1.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.145 0.115 0.115 0.115 0.11 0.14 0.14 -
P/RPS 0.35 0.37 0.61 1.41 0.29 0.54 0.90 -46.62%
P/EPS 5.47 5.59 8.40 17.83 28.13 48.59 117.99 -87.02%
EY 18.29 17.88 11.90 5.61 3.56 2.06 0.85 669.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.44 0.45 0.43 0.54 0.55 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 26/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.425 0.12 0.115 0.11 0.12 0.11 0.145 -
P/RPS 1.01 0.38 0.61 1.35 0.32 0.43 0.93 5.63%
P/EPS 16.02 5.83 8.40 17.06 30.68 38.18 122.20 -74.09%
EY 6.24 17.14 11.90 5.86 3.26 2.62 0.82 285.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.44 0.44 0.43 0.46 0.43 0.57 99.44%

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