[SMRT] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 366.75%
YoY- 857.68%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 100,943 130,081 165,061 191,184 179,499 183,122 173,325 -30.19%
PBT 54,893 55,774 56,512 69,355 25,731 19,406 14,748 139.59%
Tax -63,136 -63,341 -63,699 -1,032 -970 2,111 2,233 -
NP -8,243 -7,567 -7,187 68,323 24,761 21,517 16,981 -
-
NP to SH -11,258 -15,330 -19,382 52,902 11,334 9,229 7,014 -
-
Tax Rate 115.02% 113.57% 112.72% 1.49% 3.77% -10.88% -15.14% -
Total Cost 109,186 137,648 172,248 122,861 154,738 161,605 156,344 -21.23%
-
Net Worth 55,346 48,600 39,822 154,805 112,504 115,879 112,760 -37.69%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 55,346 48,600 39,822 154,805 112,504 115,879 112,760 -37.69%
NOSH 455,243 427,285 427,285 427,285 427,285 427,285 427,285 4.30%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -8.17% -5.82% -4.35% 35.74% 13.79% 11.75% 9.80% -
ROE -20.34% -31.54% -48.67% 34.17% 10.07% 7.96% 6.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 22.21 29.07 38.63 44.74 42.01 42.86 40.56 -32.99%
EPS -2.48 -3.43 -4.54 12.38 2.65 2.16 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1086 0.0932 0.3623 0.2633 0.2712 0.2639 -40.19%
Adjusted Per Share Value based on latest NOSH - 427,285
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 22.17 28.57 36.26 42.00 39.43 40.23 38.07 -30.19%
EPS -2.47 -3.37 -4.26 11.62 2.49 2.03 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1068 0.0875 0.34 0.2471 0.2545 0.2477 -37.68%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.07 0.735 0.76 0.50 0.145 0.115 0.115 -
P/RPS 4.82 2.53 1.97 1.12 0.35 0.27 0.28 563.24%
P/EPS -43.19 -21.46 -16.75 4.04 5.47 5.32 7.01 -
EY -2.32 -4.66 -5.97 24.76 18.29 18.78 14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 6.77 8.15 1.38 0.55 0.42 0.44 631.68%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.92 0.975 0.695 0.76 0.425 0.12 0.115 -
P/RPS 4.14 3.35 1.80 1.70 1.01 0.28 0.28 499.46%
P/EPS -37.13 -28.46 -15.32 6.14 16.02 5.56 7.01 -
EY -2.69 -3.51 -6.53 16.29 6.24 18.00 14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 8.98 7.46 2.10 1.61 0.44 0.44 561.83%

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