[SMRT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -7.37%
YoY- -16.92%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 101,548 91,731 85,282 80,880 81,462 79,855 84,424 13.06%
PBT 102,790 -31,004 -34,907 -36,661 -33,355 -34,384 -35,327 -
Tax -2,072 -69 -1,196 -2,053 -2,507 -1,732 -1,014 60.81%
NP 100,718 -31,073 -36,103 -38,714 -35,862 -36,116 -36,341 -
-
NP to SH 99,364 -32,520 -37,160 -39,734 -37,005 -36,522 -36,512 -
-
Tax Rate 2.02% - - - - - - -
Total Cost 830 122,804 121,385 119,594 117,324 115,971 120,765 -96.35%
-
Net Worth 147,721 36,074 31,012 30,462 32,887 52,612 57,109 88.10%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 147,721 36,074 31,012 30,462 32,887 52,612 57,109 88.10%
NOSH 361,699 340,000 314,529 296,903 291,301 279,999 277,771 19.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 99.18% -33.87% -42.33% -47.87% -44.02% -45.23% -43.05% -
ROE 67.26% -90.15% -119.82% -130.44% -112.52% -69.42% -63.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.10 26.98 27.11 27.24 27.96 28.52 30.39 -5.07%
EPS 27.49 -9.56 -11.81 -13.38 -12.70 -13.04 -13.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4087 0.1061 0.0986 0.1026 0.1129 0.1879 0.2056 57.89%
Adjusted Per Share Value based on latest NOSH - 296,903
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.31 20.15 18.73 17.77 17.89 17.54 18.54 13.09%
EPS 21.83 -7.14 -8.16 -8.73 -8.13 -8.02 -8.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.0792 0.0681 0.0669 0.0722 0.1156 0.1254 88.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.18 0.165 0.20 0.185 0.175 0.18 0.17 -
P/RPS 0.64 0.61 0.74 0.68 0.63 0.63 0.56 9.28%
P/EPS 0.65 -1.73 -1.69 -1.38 -1.38 -1.38 -1.29 -
EY 152.73 -57.97 -59.07 -72.34 -72.59 -72.46 -77.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.56 2.03 1.80 1.55 0.96 0.83 -34.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 31/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.195 0.15 0.165 0.185 0.17 0.19 0.21 -
P/RPS 0.69 0.56 0.61 0.68 0.61 0.67 0.69 0.00%
P/EPS 0.71 -1.57 -1.40 -1.38 -1.34 -1.46 -1.60 -
EY 140.98 -63.76 -71.60 -72.34 -74.73 -68.65 -62.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.41 1.67 1.80 1.51 1.01 1.02 -39.41%

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