[SMRT] YoY Cumulative 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- -9.99%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 51,233 227,677 110,210 87,678 94,898 82,849 71,742 -5.04%
PBT 20,619 73,933 6,261 -18,104 -26,485 -6,112 -8,369 -
Tax -144 -1,028 -965 1,258 2,908 19 -655 -20.77%
NP 20,475 72,905 5,296 -16,846 -23,577 -6,093 -9,024 -
-
NP to SH 20,470 55,787 1,231 -12,193 -18,612 -1,914 -9,732 -
-
Tax Rate 0.70% 1.39% 15.41% - - - - -
Total Cost 30,758 154,772 104,914 104,524 118,475 88,942 80,766 -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 32.70% 36.04% 1.12% -12.00% -13.92% -1.27% -28.56% -
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 11.25 53.28 25.79 21.54 23.31 20.39 22.34 -10.01%
EPS 4.52 13.06 0.27 -3.00 -4.57 -0.49 -3.03 -
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 11.25 50.01 24.21 19.26 20.85 18.20 15.76 -5.05%
EPS 4.52 12.25 0.27 -2.68 -4.09 -0.42 -2.14 -
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 7.60 0.94 0.54 0.44 0.41 0.71 0.74 43.06%
P/EPS 19.01 3.83 48.59 -3.17 -2.08 -30.78 -5.45 -
EY 5.26 26.11 2.06 -31.53 -48.13 -3.25 -18.36 -
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 8.26 1.43 0.43 0.58 0.36 0.69 0.67 47.13%
P/EPS 20.68 5.82 38.18 -4.17 -1.86 -29.72 -4.95 -
EY 4.83 17.18 2.62 -23.96 -53.79 -3.36 -20.20 -
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