[SMRT] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 36.78%
YoY- -87.47%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 98,208 161,460 46,204 77,048 79,376 116,508 93,012 0.90%
PBT -50,000 -18,728 25,988 -22,320 -9,096 8,876 9,264 -
Tax 2,432 3,824 -816 -1,152 -2,968 -5,736 -1,252 -
NP -47,568 -14,904 25,172 -23,472 -12,064 3,140 8,012 -
-
NP to SH -30,568 -17,060 25,096 -23,396 -12,480 3,156 5,220 -
-
Tax Rate - - 3.14% - - 64.62% 13.51% -
Total Cost 145,776 176,364 21,032 100,520 91,440 113,368 85,000 9.39%
-
Net Worth 106,190 149,426 151,978 30,462 58,984 84,446 60,692 9.76%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 106,190 149,426 151,978 30,462 58,984 84,446 60,692 9.76%
NOSH 407,046 407,046 366,666 296,903 268,965 239,090 194,776 13.05%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -48.44% -9.23% 54.48% -30.46% -15.20% 2.70% 8.61% -
ROE -28.79% -11.42% 16.51% -76.80% -21.16% 3.74% 8.60% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 24.12 39.67 12.67 25.95 29.51 48.73 47.75 -10.74%
EPS -7.52 -4.20 6.88 -7.88 -4.64 1.32 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.3671 0.4168 0.1026 0.2193 0.3532 0.3116 -2.91%
Adjusted Per Share Value based on latest NOSH - 296,903
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 21.57 35.47 10.15 16.92 17.44 25.59 20.43 0.90%
EPS -6.71 -3.75 5.51 -5.14 -2.74 0.69 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.3282 0.3338 0.0669 0.1296 0.1855 0.1333 9.76%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.045 0.12 0.165 0.185 0.21 0.495 0.25 -
P/RPS 0.19 0.30 1.30 0.71 0.71 1.02 0.52 -15.43%
P/EPS -0.60 -2.86 2.40 -2.35 -4.53 37.50 9.33 -
EY -166.83 -34.93 41.71 -42.59 -22.10 2.67 10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.40 1.80 0.96 1.40 0.80 -22.73%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 29/05/19 31/05/18 31/05/17 30/05/16 22/05/15 30/05/14 -
Price 0.07 0.11 0.14 0.185 0.20 0.435 0.65 -
P/RPS 0.29 0.28 1.10 0.71 0.68 0.89 1.36 -22.68%
P/EPS -0.93 -2.62 2.03 -2.35 -4.31 32.95 24.25 -
EY -107.25 -38.10 49.16 -42.59 -23.20 3.03 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.34 1.80 0.91 1.23 2.09 -28.87%

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