[SMRT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -197.85%
YoY- -138.98%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 75,314 86,084 78,422 110,086 106,192 45,482 64,486 2.61%
PBT -3,774 -18,318 -13,000 2,334 14,148 4,672 11,628 -
Tax -296 -572 -2,618 -5,428 -3,888 -458 -356 -3.02%
NP -4,070 -18,890 -15,618 -3,094 10,260 4,214 11,272 -
-
NP to SH 820 -19,056 -15,962 -3,088 7,922 4,228 11,292 -35.39%
-
Tax Rate - - - 232.56% 27.48% 9.80% 3.06% -
Total Cost 79,384 104,974 94,040 113,180 95,932 41,268 53,214 6.89%
-
Net Worth 153,295 30,110 57,173 85,293 62,607 52,145 43,641 23.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 1,641 -
Div Payout % - - - - - - 14.53% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 153,295 30,110 57,173 85,293 62,607 52,145 43,641 23.28%
NOSH 403,644 305,384 278,083 249,032 197,064 190,450 164,127 16.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.40% -21.94% -19.92% -2.81% 9.66% 9.27% 17.48% -
ROE 0.53% -63.29% -27.92% -3.62% 12.65% 8.11% 25.87% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.64 28.19 28.20 44.21 53.89 23.88 39.29 -11.68%
EPS 0.22 -6.24 -5.74 -1.24 4.02 2.22 6.88 -43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.3794 0.0986 0.2056 0.3425 0.3177 0.2738 0.2659 6.10%
Adjusted Per Share Value based on latest NOSH - 240,515
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.54 18.91 17.23 24.18 23.33 9.99 14.17 2.60%
EPS 0.18 -4.19 -3.51 -0.68 1.74 0.93 2.48 -35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.3367 0.0661 0.1256 0.1874 0.1375 0.1145 0.0959 23.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.15 0.20 0.17 0.33 0.70 0.225 0.18 -
P/RPS 0.80 0.71 0.60 0.75 1.30 0.94 0.46 9.65%
P/EPS 73.91 -3.21 -2.96 -26.61 17.41 10.14 2.62 74.43%
EY 1.35 -31.20 -33.76 -3.76 5.74 9.87 38.22 -42.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.40 2.03 0.83 0.96 2.20 0.82 0.68 -8.46%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 26/08/16 27/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.155 0.165 0.21 0.19 0.795 0.21 0.28 -
P/RPS 0.83 0.59 0.74 0.43 1.48 0.88 0.71 2.63%
P/EPS 76.37 -2.64 -3.66 -15.32 19.78 9.46 4.07 62.97%
EY 1.31 -37.82 -27.33 -6.53 5.06 10.57 24.57 -38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.41 1.67 1.02 0.55 2.50 0.77 1.05 -14.50%

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