[SMRT] YoY Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 50.25%
YoY- 613.89%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 18,421 133,609 30,834 24,552 40,365 11,551 19,262 -0.68%
PBT 7,016 17,859 -56 -12,500 -4,682 6,497 -5,580 -
Tax -25 -390 -26 608 956 -204 -288 -31.32%
NP 6,991 17,469 -82 -11,892 -3,726 6,293 -5,868 -
-
NP to SH 6,991 8,788 -967 -7,642 -4,265 6,274 -5,849 -
-
Tax Rate 0.36% 2.18% - - - 3.14% - -
Total Cost 11,430 116,140 30,916 36,444 44,091 5,258 25,130 -11.40%
-
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.44%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.44%
NOSH 427,285 427,285 447,523 407,046 407,046 366,666 296,903 5.75%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 37.95% 13.07% -0.27% -48.44% -9.23% 54.48% -30.46% -
ROE 14.38% 7.58% -0.86% -7.20% -2.85% 4.13% -19.20% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.12 31.27 6.96 6.03 9.92 3.17 6.49 -6.74%
EPS 1.56 2.06 -0.22 -1.88 -1.05 1.72 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.2712 0.2529 0.2608 0.3671 0.4168 0.1026 0.87%
Adjusted Per Share Value based on latest NOSH - 427,285
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.05 29.35 6.77 5.39 8.87 2.54 4.23 -0.66%
EPS 1.54 1.93 -0.21 -1.68 -0.94 1.38 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.2545 0.2462 0.2333 0.3282 0.3338 0.0669 7.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.735 0.115 0.18 0.045 0.12 0.165 0.185 -
P/RPS 17.86 0.37 2.59 0.75 1.21 5.21 2.85 32.60%
P/EPS 47.05 5.59 -82.51 -2.40 -11.45 9.59 -9.39 -
EY 2.13 17.88 -1.21 -41.71 -8.73 10.43 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 0.42 0.71 0.17 0.33 0.40 1.80 22.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 30/11/22 31/05/21 30/06/20 29/05/19 31/05/18 31/05/17 -
Price 0.975 0.12 0.15 0.07 0.11 0.14 0.185 -
P/RPS 23.69 0.38 2.16 1.16 1.11 4.42 2.85 38.48%
P/EPS 62.41 5.83 -68.76 -3.73 -10.50 8.14 -9.39 -
EY 1.60 17.14 -1.45 -26.81 -9.53 12.29 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.98 0.44 0.59 0.27 0.30 0.34 1.80 28.03%

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