[SMRT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -291.3%
YoY- -639.46%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,855 84,424 90,973 100,256 113,402 123,810 127,737 -26.82%
PBT -34,384 -35,327 -32,152 -27,659 -2,403 6,226 12,036 -
Tax -1,732 -1,014 -1,728 -2,420 -5,501 -5,878 -6,229 -57.29%
NP -36,116 -36,341 -33,880 -30,079 -7,904 348 5,807 -
-
NP to SH -36,522 -36,512 -33,984 -30,075 -7,686 70 5,059 -
-
Tax Rate - - - - - 94.41% 51.75% -
Total Cost 115,971 120,765 124,853 130,335 121,306 123,462 121,930 -3.27%
-
Net Worth 52,612 57,109 58,984 58,578 82,186 82,376 84,446 -26.99%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 52,612 57,109 58,984 58,578 82,186 82,376 84,446 -26.99%
NOSH 279,999 277,771 268,965 254,911 253,036 240,515 239,090 11.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -45.23% -43.05% -37.24% -30.00% -6.97% 0.28% 4.55% -
ROE -69.42% -63.93% -57.62% -51.34% -9.35% 0.08% 5.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.52 30.39 33.82 39.33 44.82 51.48 53.43 -34.12%
EPS -13.04 -13.14 -12.64 -11.80 -3.04 0.03 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.2056 0.2193 0.2298 0.3248 0.3425 0.3532 -34.26%
Adjusted Per Share Value based on latest NOSH - 254,911
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.54 18.54 19.98 22.02 24.91 27.20 28.06 -26.83%
EPS -8.02 -8.02 -7.47 -6.61 -1.69 0.02 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1254 0.1296 0.1287 0.1805 0.181 0.1855 -26.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.18 0.17 0.21 0.275 0.285 0.33 0.495 -
P/RPS 0.63 0.56 0.62 0.70 0.64 0.64 0.93 -22.81%
P/EPS -1.38 -1.29 -1.66 -2.33 -9.38 1,133.86 23.39 -
EY -72.46 -77.32 -60.17 -42.90 -10.66 0.09 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.96 1.20 0.88 0.96 1.40 -22.18%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 27/08/15 22/05/15 -
Price 0.19 0.21 0.20 0.215 0.27 0.19 0.435 -
P/RPS 0.67 0.69 0.59 0.55 0.60 0.37 0.81 -11.85%
P/EPS -1.46 -1.60 -1.58 -1.82 -8.89 652.83 20.56 -
EY -68.65 -62.59 -63.18 -54.88 -11.25 0.15 4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.91 0.94 0.83 0.55 1.23 -12.27%

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