[SMRT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -175.35%
YoY- -192.64%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 110,465 95,656 81,949 109,150 120,433 46,596 65,738 9.03%
PBT -8,149 -11,158 -12,818 -3,852 15,530 5,365 11,972 -
Tax 25 -873 -3,738 -4,656 -4,133 -1,144 -420 -
NP -8,124 -12,032 -16,557 -8,508 11,397 4,221 11,552 -
-
NP to SH -2,552 -12,976 -17,100 -8,502 9,178 4,221 11,558 -
-
Tax Rate - - - - 26.61% 21.32% 3.51% -
Total Cost 118,589 107,688 98,506 117,658 109,036 42,374 54,186 13.93%
-
Net Worth 151,061 34,078 52,731 82,192 72,583 53,399 45,008 22.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 1,279 1,094 -
Div Payout % - - - - - 30.30% 9.47% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 151,061 34,078 52,731 82,192 72,583 53,399 45,008 22.34%
NOSH 407,046 321,188 280,634 253,055 207,975 191,878 164,204 16.32%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -7.35% -12.58% -20.20% -7.79% 9.46% 9.06% 17.57% -
ROE -1.69% -38.08% -32.43% -10.34% 12.65% 7.91% 25.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.19 29.78 29.20 43.13 57.91 24.28 40.03 -6.24%
EPS -0.65 -4.04 -6.09 -3.36 4.41 2.20 7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.67 -
NAPS 0.3718 0.1061 0.1879 0.3248 0.349 0.2783 0.2741 5.20%
Adjusted Per Share Value based on latest NOSH - 253,036
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.27 21.01 18.00 23.98 26.45 10.24 14.44 9.03%
EPS -0.56 -2.85 -3.76 -1.87 2.02 0.93 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.24 -
NAPS 0.3318 0.0749 0.1158 0.1805 0.1594 0.1173 0.0989 22.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.145 0.165 0.18 0.285 0.815 0.22 0.22 -
P/RPS 0.53 0.55 0.62 0.66 1.41 0.91 0.55 -0.61%
P/EPS -23.09 -4.08 -2.95 -8.48 18.47 10.00 3.13 -
EY -4.33 -24.48 -33.85 -11.79 5.42 10.00 32.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.03 3.03 -
P/NAPS 0.39 1.56 0.96 0.88 2.34 0.79 0.80 -11.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 25/11/16 27/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.14 0.15 0.19 0.27 0.855 0.225 0.27 -
P/RPS 0.51 0.50 0.65 0.63 1.48 0.93 0.67 -4.44%
P/EPS -22.29 -3.71 -3.12 -8.04 19.37 10.23 3.84 -
EY -4.49 -26.93 -32.07 -12.44 5.16 9.78 26.07 -
DY 0.00 0.00 0.00 0.00 0.00 2.96 2.47 -
P/NAPS 0.38 1.41 1.01 0.83 2.45 0.81 0.99 -14.74%

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