[SMRT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 27.47%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 70,346 179,499 133,212 109,526 140,802 75,314 86,084 -3.05%
PBT 28,014 25,731 6,330 -35,346 -26,364 -3,774 -18,318 -
Tax -800 -971 -1,408 1,904 4,018 -296 -572 5.29%
NP 27,214 24,760 4,922 -33,442 -22,346 -4,070 -18,890 -
-
NP to SH 27,216 11,333 1,014 -22,172 -21,152 820 -19,056 -
-
Tax Rate 2.86% 3.77% 22.24% - - - - -
Total Cost 43,132 154,739 128,290 142,968 163,148 79,384 104,974 -12.77%
-
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 30,110 9.80%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 30,110 9.80%
NOSH 455,243 427,285 447,523 407,046 407,046 403,644 305,384 6.32%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 38.69% 13.79% 3.69% -30.53% -15.87% -5.40% -21.94% -
ROE 49.17% 10.07% 0.93% -21.56% -14.78% 0.53% -63.29% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.48 42.01 31.18 26.91 34.59 18.64 28.19 -8.80%
EPS 6.04 2.65 0.22 -5.44 -5.20 0.22 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.2633 0.2564 0.2526 0.3516 0.3794 0.0986 3.30%
Adjusted Per Share Value based on latest NOSH - 407,046
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.45 39.43 29.26 24.06 30.93 16.54 18.91 -3.05%
EPS 5.98 2.49 0.22 -4.87 -4.65 0.18 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.2471 0.2407 0.2259 0.3144 0.3367 0.0661 9.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.07 0.145 0.14 0.07 0.105 0.15 0.20 -
P/RPS 6.91 0.35 0.45 0.26 0.30 0.80 0.71 41.86%
P/EPS 17.86 5.47 58.99 -1.29 -2.02 73.91 -3.21 -
EY 5.60 18.29 1.70 -77.81 -49.49 1.35 -31.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 0.55 0.55 0.28 0.30 0.40 2.03 25.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 30/08/21 27/08/20 28/08/19 30/08/18 29/08/17 -
Price 0.92 0.425 0.145 0.14 0.10 0.155 0.165 -
P/RPS 5.94 1.01 0.47 0.52 0.29 0.83 0.59 42.60%
P/EPS 15.36 16.02 61.10 -2.57 -1.92 76.37 -2.64 -
EY 6.51 6.24 1.64 -38.91 -51.96 1.31 -37.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 1.61 0.57 0.55 0.28 0.41 1.67 26.09%

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