[SMRT] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.48%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 93,837 101,548 91,731 85,282 80,880 81,462 79,855 11.36%
PBT 114,867 102,790 -31,004 -34,907 -36,661 -33,355 -34,384 -
Tax -1,988 -2,072 -69 -1,196 -2,053 -2,507 -1,732 9.63%
NP 112,879 100,718 -31,073 -36,103 -38,714 -35,862 -36,116 -
-
NP to SH 111,487 99,364 -32,520 -37,160 -39,734 -37,005 -36,522 -
-
Tax Rate 1.73% 2.02% - - - - - -
Total Cost -19,042 830 122,804 121,385 119,594 117,324 115,971 -
-
Net Worth 151,978 147,721 36,074 31,012 30,462 32,887 52,612 102.96%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 151,978 147,721 36,074 31,012 30,462 32,887 52,612 102.96%
NOSH 366,666 361,699 340,000 314,529 296,903 291,301 279,999 19.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 120.29% 99.18% -33.87% -42.33% -47.87% -44.02% -45.23% -
ROE 73.36% 67.26% -90.15% -119.82% -130.44% -112.52% -69.42% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.73 28.10 26.98 27.11 27.24 27.96 28.52 -6.63%
EPS 30.58 27.49 -9.56 -11.81 -13.38 -12.70 -13.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4168 0.4087 0.1061 0.0986 0.1026 0.1129 0.1879 70.16%
Adjusted Per Share Value based on latest NOSH - 314,529
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.61 22.31 20.15 18.73 17.77 17.89 17.54 11.36%
EPS 24.49 21.83 -7.14 -8.16 -8.73 -8.13 -8.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3338 0.3245 0.0792 0.0681 0.0669 0.0722 0.1156 102.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.165 0.18 0.165 0.20 0.185 0.175 0.18 -
P/RPS 0.64 0.64 0.61 0.74 0.68 0.63 0.63 1.05%
P/EPS 0.54 0.65 -1.73 -1.69 -1.38 -1.38 -1.38 -
EY 185.30 152.73 -57.97 -59.07 -72.34 -72.59 -72.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 1.56 2.03 1.80 1.55 0.96 -44.24%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 29/08/17 31/05/17 28/02/17 25/11/16 -
Price 0.14 0.195 0.15 0.165 0.185 0.17 0.19 -
P/RPS 0.54 0.69 0.56 0.61 0.68 0.61 0.67 -13.40%
P/EPS 0.46 0.71 -1.57 -1.40 -1.38 -1.34 -1.46 -
EY 218.39 140.98 -63.76 -71.60 -72.34 -74.73 -68.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.48 1.41 1.67 1.80 1.51 1.01 -51.64%

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