[SMRT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -193.33%
YoY- -1161.12%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 134,410 125,992 125,818 141,631 138,467 159,162 155,231 -9.13%
PBT -39,582 -52,455 -55,780 -47,962 -22,156 -13,078 -12,963 110.04%
Tax 1,964 2,558 3,265 3,613 3,554 2,823 1,827 4.92%
NP -37,618 -49,897 -52,515 -44,349 -18,602 -10,255 -11,136 124.63%
-
NP to SH -31,952 -38,880 -41,747 -38,370 -13,081 -7,371 -6,923 176.43%
-
Tax Rate - - - - - - - -
Total Cost 172,028 175,889 178,333 185,980 157,069 169,417 166,367 2.24%
-
Net Worth 101,639 102,820 106,190 115,537 133,714 143,117 149,426 -22.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 101,639 102,820 106,190 115,537 133,714 143,117 149,426 -22.60%
NOSH 407,046 407,046 407,046 407,046 407,046 407,046 407,046 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -27.99% -39.60% -41.74% -31.31% -13.43% -6.44% -7.17% -
ROE -31.44% -37.81% -39.31% -33.21% -9.78% -5.15% -4.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.02 30.95 30.90 34.85 34.02 39.10 38.14 -9.13%
EPS -7.85 -9.55 -10.25 -9.44 -3.21 -1.81 -1.70 176.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2497 0.2526 0.2608 0.2843 0.3285 0.3516 0.3671 -22.60%
Adjusted Per Share Value based on latest NOSH - 407,046
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 29.52 27.68 27.64 31.11 30.42 34.96 34.10 -9.14%
EPS -7.02 -8.54 -9.17 -8.43 -2.87 -1.62 -1.52 176.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2233 0.2259 0.2333 0.2538 0.2937 0.3144 0.3282 -22.58%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.095 0.07 0.045 0.085 0.095 0.105 0.12 -
P/RPS 0.29 0.23 0.15 0.24 0.28 0.27 0.31 -4.33%
P/EPS -1.21 -0.73 -0.44 -0.90 -2.96 -5.80 -7.06 -69.04%
EY -82.63 -136.45 -227.84 -111.08 -33.83 -17.25 -14.17 222.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.17 0.30 0.29 0.30 0.33 9.83%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 30/06/20 28/02/20 28/11/19 28/08/19 29/05/19 -
Price 0.125 0.14 0.07 0.08 0.085 0.10 0.11 -
P/RPS 0.38 0.45 0.23 0.23 0.25 0.26 0.29 19.68%
P/EPS -1.59 -1.47 -0.68 -0.85 -2.64 -5.52 -6.47 -60.66%
EY -62.80 -68.23 -146.47 -118.02 -37.81 -18.11 -15.46 153.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.27 0.28 0.26 0.28 0.30 40.44%

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