[SMRT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -23.99%
YoY- -2679.51%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 179,499 133,212 109,526 140,802 75,314 86,084 78,422 13.57%
PBT 25,731 6,330 -35,346 -26,364 -3,774 -18,318 -13,000 -
Tax -971 -1,408 1,904 4,018 -296 -572 -2,618 -14.13%
NP 24,760 4,922 -33,442 -22,346 -4,070 -18,890 -15,618 -
-
NP to SH 11,333 1,014 -22,172 -21,152 820 -19,056 -15,962 -
-
Tax Rate 3.77% 22.24% - - - - - -
Total Cost 154,739 128,290 142,968 163,148 79,384 104,974 94,040 7.95%
-
Net Worth 112,504 109,555 102,820 143,117 153,295 30,110 57,173 10.96%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 112,504 109,555 102,820 143,117 153,295 30,110 57,173 10.96%
NOSH 427,285 447,523 407,046 407,046 403,644 305,384 278,083 6.82%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.79% 3.69% -30.53% -15.87% -5.40% -21.94% -19.92% -
ROE 10.07% 0.93% -21.56% -14.78% 0.53% -63.29% -27.92% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 42.01 31.18 26.91 34.59 18.64 28.19 28.20 6.31%
EPS 2.65 0.22 -5.44 -5.20 0.22 -6.24 -5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.2564 0.2526 0.3516 0.3794 0.0986 0.2056 3.87%
Adjusted Per Share Value based on latest NOSH - 407,046
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 39.43 29.26 24.06 30.93 16.54 18.91 17.23 13.56%
EPS 2.49 0.22 -4.87 -4.65 0.18 -4.19 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2471 0.2407 0.2259 0.3144 0.3367 0.0661 0.1256 10.95%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.145 0.14 0.07 0.105 0.15 0.20 0.17 -
P/RPS 0.35 0.45 0.26 0.30 0.80 0.71 0.60 -7.94%
P/EPS 5.47 58.99 -1.29 -2.02 73.91 -3.21 -2.96 -
EY 18.29 1.70 -77.81 -49.49 1.35 -31.20 -33.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.28 0.30 0.40 2.03 0.83 -6.12%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 30/08/21 27/08/20 28/08/19 30/08/18 29/08/17 26/08/16 -
Price 0.425 0.145 0.14 0.10 0.155 0.165 0.21 -
P/RPS 1.01 0.47 0.52 0.29 0.83 0.59 0.74 4.89%
P/EPS 16.02 61.10 -2.57 -1.92 76.37 -2.64 -3.66 -
EY 6.24 1.64 -38.91 -51.96 1.31 -37.82 -27.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.57 0.55 0.28 0.41 1.67 1.02 7.26%

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