[SMRT] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -291.45%
YoY- -106.21%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 141,631 138,467 159,162 155,231 126,417 112,654 96,162 29.35%
PBT -47,962 -22,156 -13,078 -12,963 -1,784 105,048 110,063 -
Tax 3,613 3,554 2,823 1,827 667 -1,398 -1,935 -
NP -44,349 -18,602 -10,255 -11,136 -1,117 103,650 108,128 -
-
NP to SH -38,370 -13,081 -7,371 -6,923 3,616 107,183 109,304 -
-
Tax Rate - - - - - 1.33% 1.76% -
Total Cost 185,980 157,069 169,417 166,367 127,534 9,004 -11,966 -
-
Net Worth 115,537 133,714 143,117 149,426 177,390 151,061 153,295 -17.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 115,537 133,714 143,117 149,426 177,390 151,061 153,295 -17.13%
NOSH 407,046 407,046 407,046 407,046 407,046 407,046 403,644 0.55%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -31.31% -13.43% -6.44% -7.17% -0.88% 92.01% 112.44% -
ROE -33.21% -9.78% -5.15% -4.63% 2.04% 70.95% 71.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.85 34.02 39.10 38.14 31.06 27.73 23.80 28.85%
EPS -9.44 -3.21 -1.81 -1.70 0.89 26.38 27.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2843 0.3285 0.3516 0.3671 0.4358 0.3718 0.3794 -17.45%
Adjusted Per Share Value based on latest NOSH - 407,046
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.11 30.42 34.96 34.10 27.77 24.75 21.12 29.36%
EPS -8.43 -2.87 -1.62 -1.52 0.79 23.54 24.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.2937 0.3144 0.3282 0.3897 0.3318 0.3367 -17.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.085 0.095 0.105 0.12 0.12 0.145 0.15 -
P/RPS 0.24 0.28 0.27 0.31 0.39 0.52 0.63 -47.35%
P/EPS -0.90 -2.96 -5.80 -7.06 13.51 0.55 0.55 -
EY -111.08 -33.83 -17.25 -14.17 7.40 181.93 180.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.30 0.33 0.28 0.39 0.40 -17.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 28/08/19 29/05/19 01/03/19 26/11/18 30/08/18 -
Price 0.08 0.085 0.10 0.11 0.125 0.14 0.155 -
P/RPS 0.23 0.25 0.26 0.29 0.40 0.50 0.65 -49.87%
P/EPS -0.85 -2.64 -5.52 -6.47 14.07 0.53 0.57 -
EY -118.02 -37.81 -18.11 -15.46 7.11 188.43 174.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.28 0.30 0.29 0.38 0.41 -22.39%

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