[SMRT] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.25%
YoY- 207.27%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 43,568 45,192 26,106 11,551 29,805 28,700 23,781 49.55%
PBT 4,328 -4,225 -8,384 6,497 111,160 790 -3,580 -
Tax 647 168 56 -204 -1,418 -369 3 3461.26%
NP 4,975 -4,057 -8,328 6,293 109,742 421 -3,577 -
-
NP to SH 5,530 -2,325 -5,863 6,274 109,097 -204 -3,680 -
-
Tax Rate -14.95% - - 3.14% 1.28% 46.71% - -
Total Cost 38,593 49,249 34,434 5,258 -79,937 28,279 27,358 25.70%
-
Net Worth 177,390 151,061 153,295 151,978 147,721 36,074 31,012 218.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 177,390 151,061 153,295 151,978 147,721 36,074 31,012 218.82%
NOSH 407,046 407,046 403,644 366,666 361,699 340,000 314,529 18.70%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.42% -8.98% -31.90% 54.48% 368.20% 1.47% -15.04% -
ROE 3.12% -1.54% -3.82% 4.13% 73.85% -0.57% -11.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.70 11.12 6.46 3.17 8.25 8.44 7.56 25.97%
EPS 1.36 -0.57 -1.45 1.72 30.18 -0.06 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.3718 0.3794 0.4168 0.4087 0.1061 0.0986 168.59%
Adjusted Per Share Value based on latest NOSH - 366,666
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.57 9.93 5.73 2.54 6.55 6.30 5.22 49.62%
EPS 1.21 -0.51 -1.29 1.38 23.96 -0.04 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3318 0.3367 0.3338 0.3245 0.0792 0.0681 218.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.145 0.15 0.165 0.18 0.165 0.20 -
P/RPS 1.12 1.30 2.32 5.21 2.18 1.95 2.65 -43.59%
P/EPS 8.83 -25.34 -10.34 9.59 0.60 -275.00 -17.09 -
EY 11.32 -3.95 -9.67 10.43 167.69 -0.36 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.40 0.40 0.44 1.56 2.03 -73.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 26/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.125 0.14 0.155 0.14 0.195 0.15 0.165 -
P/RPS 1.17 1.26 2.40 4.42 2.36 1.78 2.18 -33.88%
P/EPS 9.20 -24.47 -10.68 8.14 0.65 -250.00 -14.10 -
EY 10.87 -4.09 -9.36 12.29 154.79 -0.40 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.41 0.34 0.48 1.41 1.67 -68.77%

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