[SMRT] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 26.68%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 68,310 227,677 146,946 116,904 126,530 110,465 95,656 -5.04%
PBT 27,492 73,933 8,348 -24,138 -35,313 -8,149 -11,158 -
Tax -192 -1,028 -1,286 1,677 3,877 25 -873 -20.77%
NP 27,300 72,905 7,061 -22,461 -31,436 -8,124 -12,032 -
-
NP to SH 27,293 55,787 1,641 -16,257 -24,816 -2,552 -12,976 -
-
Tax Rate 0.70% 1.39% 15.40% - - - - -
Total Cost 41,010 154,772 139,885 139,365 157,966 118,589 107,688 -13.79%
-
Net Worth 62,595 154,805 110,239 101,639 133,714 151,061 34,078 9.79%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 62,595 154,805 110,239 101,639 133,714 151,061 34,078 9.79%
NOSH 455,243 427,285 447,523 407,046 407,046 407,046 321,188 5.50%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 39.96% 32.02% 4.81% -19.21% -24.84% -7.35% -12.58% -
ROE 43.60% 36.04% 1.49% -16.00% -18.56% -1.69% -38.08% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.01 53.28 34.39 28.72 31.09 27.19 29.78 -9.99%
EPS 6.03 13.06 0.36 -4.00 -6.09 -0.65 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.3623 0.258 0.2497 0.3285 0.3718 0.1061 4.06%
Adjusted Per Share Value based on latest NOSH - 407,046
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.01 50.01 32.28 25.68 27.79 24.27 21.01 -5.03%
EPS 6.03 12.25 0.36 -3.57 -5.45 -0.56 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.34 0.2422 0.2233 0.2937 0.3318 0.0749 9.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.855 0.50 0.14 0.095 0.095 0.145 0.165 -
P/RPS 5.70 0.94 0.41 0.33 0.31 0.53 0.55 43.26%
P/EPS 14.26 3.83 36.45 -2.38 -1.56 -23.09 -4.08 -
EY 7.01 26.11 2.74 -42.04 -64.17 -4.33 -24.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 1.38 0.54 0.38 0.29 0.39 1.56 23.69%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/05/24 30/05/23 30/11/21 30/11/20 28/11/19 26/11/18 30/11/17 -
Price 0.93 0.76 0.11 0.125 0.085 0.14 0.15 -
P/RPS 6.20 1.43 0.32 0.44 0.27 0.51 0.50 47.26%
P/EPS 15.51 5.82 28.64 -3.13 -1.39 -22.29 -3.71 -
EY 6.45 17.18 3.49 -31.95 -71.72 -4.49 -26.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.76 2.10 0.43 0.50 0.26 0.38 1.41 27.25%

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