[SMRT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -142.98%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 49,513 43,604 35,773 30,834 42,485 32,915 30,211 38.88%
PBT 1,547 3,096 3,220 -56 7,347 -430 -5,174 -
Tax 2,501 -261 -677 -26 694 305 345 273.21%
NP 4,048 2,835 2,543 -82 8,041 -125 -4,829 -
-
NP to SH 440 724 1,474 -967 2,250 -1,107 -3,444 -
-
Tax Rate -161.67% 8.43% 21.02% - -9.45% - - -
Total Cost 45,465 40,769 33,230 30,916 34,444 33,040 35,040 18.90%
-
Net Worth 110,495 110,239 109,555 112,098 106,314 101,639 102,820 4.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 110,495 110,239 109,555 112,098 106,314 101,639 102,820 4.90%
NOSH 447,523 447,523 447,523 447,523 407,046 407,046 407,046 6.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.18% 6.50% 7.11% -0.27% 18.93% -0.38% -15.98% -
ROE 0.40% 0.66% 1.35% -0.86% 2.12% -1.09% -3.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.59 10.20 8.37 6.96 10.43 8.09 7.42 34.51%
EPS 0.10 0.17 0.35 -0.22 0.55 -0.27 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.258 0.2564 0.2529 0.2609 0.2497 0.2526 1.57%
Adjusted Per Share Value based on latest NOSH - 447,523
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.88 9.58 7.86 6.77 9.33 7.23 6.64 38.86%
EPS 0.10 0.16 0.32 -0.21 0.49 -0.24 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2422 0.2407 0.2462 0.2335 0.2233 0.2259 4.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.11 0.14 0.14 0.18 0.13 0.095 0.07 -
P/RPS 0.95 1.37 1.67 2.59 1.25 1.17 0.94 0.70%
P/EPS 106.82 82.62 40.58 -82.51 23.54 -34.93 -8.27 -
EY 0.94 1.21 2.46 -1.21 4.25 -2.86 -12.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.55 0.71 0.50 0.38 0.28 33.00%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 31/03/21 30/11/20 27/08/20 -
Price 0.12 0.11 0.145 0.15 0.18 0.125 0.14 -
P/RPS 1.04 1.08 1.73 2.16 1.73 1.55 1.89 -32.77%
P/EPS 116.53 64.92 42.03 -68.76 32.60 -45.96 -16.55 -
EY 0.86 1.54 2.38 -1.45 3.07 -2.18 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.57 0.59 0.69 0.50 0.55 -11.20%

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