[SMRT] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 59.71%
YoY- -495.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 161,460 46,204 77,048 79,376 116,508 93,012 46,512 23.03%
PBT -18,728 25,988 -22,320 -9,096 8,876 9,264 4,536 -
Tax 3,824 -816 -1,152 -2,968 -5,736 -1,252 -136 -
NP -14,904 25,172 -23,472 -12,064 3,140 8,012 4,400 -
-
NP to SH -17,060 25,096 -23,396 -12,480 3,156 5,220 4,416 -
-
Tax Rate - 3.14% - - 64.62% 13.51% 3.00% -
Total Cost 176,364 21,032 100,520 91,440 113,368 85,000 42,112 26.94%
-
Net Worth 149,426 151,978 30,462 58,984 84,446 60,692 51,621 19.37%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 149,426 151,978 30,462 58,984 84,446 60,692 51,621 19.37%
NOSH 407,046 366,666 296,903 268,965 239,090 194,776 190,344 13.49%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -9.23% 54.48% -30.46% -15.20% 2.70% 8.61% 9.46% -
ROE -11.42% 16.51% -76.80% -21.16% 3.74% 8.60% 8.55% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.67 12.67 25.95 29.51 48.73 47.75 24.44 8.40%
EPS -4.20 6.88 -7.88 -4.64 1.32 2.68 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3671 0.4168 0.1026 0.2193 0.3532 0.3116 0.2712 5.17%
Adjusted Per Share Value based on latest NOSH - 268,965
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 35.47 10.15 16.92 17.44 25.59 20.43 10.22 23.03%
EPS -3.75 5.51 -5.14 -2.74 0.69 1.15 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3282 0.3338 0.0669 0.1296 0.1855 0.1333 0.1134 19.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.12 0.165 0.185 0.21 0.495 0.25 0.24 -
P/RPS 0.30 1.30 0.71 0.71 1.02 0.52 0.98 -17.89%
P/EPS -2.86 2.40 -2.35 -4.53 37.50 9.33 10.34 -
EY -34.93 41.71 -42.59 -22.10 2.67 10.72 9.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 1.80 0.96 1.40 0.80 0.88 -15.07%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 31/05/17 30/05/16 22/05/15 30/05/14 31/05/13 -
Price 0.11 0.14 0.185 0.20 0.435 0.65 0.24 -
P/RPS 0.28 1.10 0.71 0.68 0.89 1.36 0.98 -18.83%
P/EPS -2.62 2.03 -2.35 -4.31 32.95 24.25 10.34 -
EY -38.10 49.16 -42.59 -23.20 3.03 4.12 9.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 1.80 0.91 1.23 2.09 0.88 -16.41%

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