[SMRT] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 22.81%
YoY- 578.28%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 130,081 165,061 191,184 179,499 183,122 173,325 165,382 -14.77%
PBT 55,774 56,512 69,355 25,731 19,406 14,748 12,441 171.63%
Tax -63,341 -63,699 -1,032 -970 2,111 2,233 1,568 -
NP -7,567 -7,187 68,323 24,761 21,517 16,981 14,009 -
-
NP to SH -15,330 -19,382 52,902 11,334 9,229 7,014 5,524 -
-
Tax Rate 113.57% 112.72% 1.49% 3.77% -10.88% -15.14% -12.60% -
Total Cost 137,648 172,248 122,861 154,738 161,605 156,344 151,373 -6.13%
-
Net Worth 48,600 39,822 154,805 112,504 115,879 112,760 115,192 -43.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 48,600 39,822 154,805 112,504 115,879 112,760 115,192 -43.71%
NOSH 427,285 427,285 427,285 427,285 427,285 427,285 447,523 -3.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -5.82% -4.35% 35.74% 13.79% 11.75% 9.80% 8.47% -
ROE -31.54% -48.67% 34.17% 10.07% 7.96% 6.22% 4.80% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.07 38.63 44.74 42.01 42.86 40.56 36.95 -14.76%
EPS -3.43 -4.54 12.38 2.65 2.16 1.64 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.0932 0.3623 0.2633 0.2712 0.2639 0.2574 -43.71%
Adjusted Per Share Value based on latest NOSH - 427,285
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.57 36.26 42.00 39.43 40.23 38.07 36.33 -14.78%
EPS -3.37 -4.26 11.62 2.49 2.03 1.54 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.0875 0.34 0.2471 0.2545 0.2477 0.253 -43.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.735 0.76 0.50 0.145 0.115 0.115 0.115 -
P/RPS 2.53 1.97 1.12 0.35 0.27 0.28 0.31 304.84%
P/EPS -21.46 -16.75 4.04 5.47 5.32 7.01 9.32 -
EY -4.66 -5.97 24.76 18.29 18.78 14.27 10.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 8.15 1.38 0.55 0.42 0.44 0.45 508.41%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 -
Price 0.975 0.695 0.76 0.425 0.12 0.115 0.11 -
P/RPS 3.35 1.80 1.70 1.01 0.28 0.28 0.30 398.85%
P/EPS -28.46 -15.32 6.14 16.02 5.56 7.01 8.91 -
EY -3.51 -6.53 16.29 6.24 18.00 14.27 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.98 7.46 2.10 1.61 0.44 0.44 0.43 656.95%

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