[SMRT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.39%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 46,204 77,048 79,376 116,508 93,012 46,512 47,836 -0.57%
PBT 25,988 -22,320 -9,096 8,876 9,264 4,536 6,132 27.19%
Tax -816 -1,152 -2,968 -5,736 -1,252 -136 -284 19.22%
NP 25,172 -23,472 -12,064 3,140 8,012 4,400 5,848 27.52%
-
NP to SH 25,096 -23,396 -12,480 3,156 5,220 4,416 5,852 27.44%
-
Tax Rate 3.14% - - 64.62% 13.51% 3.00% 4.63% -
Total Cost 21,032 100,520 91,440 113,368 85,000 42,112 41,988 -10.87%
-
Net Worth 151,978 30,462 58,984 84,446 60,692 51,621 40,059 24.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 151,978 30,462 58,984 84,446 60,692 51,621 40,059 24.87%
NOSH 366,666 296,903 268,965 239,090 194,776 190,344 164,382 14.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 54.48% -30.46% -15.20% 2.70% 8.61% 9.46% 12.23% -
ROE 16.51% -76.80% -21.16% 3.74% 8.60% 8.55% 14.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.67 25.95 29.51 48.73 47.75 24.44 29.10 -12.93%
EPS 6.88 -7.88 -4.64 1.32 2.68 2.32 3.56 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4168 0.1026 0.2193 0.3532 0.3116 0.2712 0.2437 9.35%
Adjusted Per Share Value based on latest NOSH - 239,090
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.15 16.92 17.44 25.59 20.43 10.22 10.51 -0.57%
EPS 5.51 -5.14 -2.74 0.69 1.15 0.97 1.29 27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3338 0.0669 0.1296 0.1855 0.1333 0.1134 0.088 24.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.165 0.185 0.21 0.495 0.25 0.24 0.16 -
P/RPS 1.30 0.71 0.71 1.02 0.52 0.98 0.55 15.40%
P/EPS 2.40 -2.35 -4.53 37.50 9.33 10.34 4.49 -9.90%
EY 41.71 -42.59 -22.10 2.67 10.72 9.67 22.25 11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.80 0.96 1.40 0.80 0.88 0.66 -8.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 22/05/15 30/05/14 31/05/13 29/05/12 -
Price 0.14 0.185 0.20 0.435 0.65 0.24 0.17 -
P/RPS 1.10 0.71 0.68 0.89 1.36 0.98 0.58 11.25%
P/EPS 2.03 -2.35 -4.31 32.95 24.25 10.34 4.78 -13.29%
EY 49.16 -42.59 -23.20 3.03 4.12 9.67 20.94 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.80 0.91 1.23 2.09 0.88 0.70 -11.33%

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