[SMRT] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -27.32%
YoY- -245.59%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 48,177 43,604 32,915 24,497 45,192 28,700 22,251 12.61%
PBT 48,202 3,096 -430 -13,303 -4,225 790 -3,113 -
Tax -57 -261 305 899 168 -369 -1,496 -39.50%
NP 48,145 2,835 -125 -12,404 -4,057 421 -4,609 -
-
NP to SH 44,454 724 -1,107 -8,035 -2,325 -204 -4,844 -
-
Tax Rate 0.12% 8.43% - - - 46.71% - -
Total Cost 32 40,769 33,040 36,901 49,249 28,279 26,860 -64.49%
-
Net Worth 154,805 110,239 101,639 133,714 151,061 36,074 52,612 18.05%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 154,805 110,239 101,639 133,714 151,061 36,074 52,612 18.05%
NOSH 427,285 447,523 407,046 407,046 407,046 340,000 279,999 6.71%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 99.93% 6.50% -0.38% -50.63% -8.98% 1.47% -20.71% -
ROE 28.72% 0.66% -1.09% -6.01% -1.54% -0.57% -9.21% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 11.28 10.20 8.09 6.02 11.12 8.44 7.95 5.52%
EPS 10.40 0.17 -0.27 -1.97 -0.57 -0.06 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3623 0.258 0.2497 0.3285 0.3718 0.1061 0.1879 10.62%
Adjusted Per Share Value based on latest NOSH - 407,046
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 10.58 9.58 7.23 5.38 9.93 6.30 4.89 12.60%
EPS 9.76 0.16 -0.24 -1.76 -0.51 -0.04 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.2422 0.2233 0.2937 0.3318 0.0792 0.1156 18.04%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.50 0.14 0.095 0.095 0.145 0.165 0.18 -
P/RPS 4.43 1.37 1.17 1.58 1.30 1.95 2.27 10.83%
P/EPS 4.81 82.62 -34.93 -4.81 -25.34 -275.00 -10.40 -
EY 20.81 1.21 -2.86 -20.78 -3.95 -0.36 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.54 0.38 0.29 0.39 1.56 0.96 5.74%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/23 30/11/21 30/11/20 28/11/19 26/11/18 30/11/17 25/11/16 -
Price 0.76 0.11 0.125 0.085 0.14 0.15 0.19 -
P/RPS 6.74 1.08 1.55 1.41 1.26 1.78 2.39 17.28%
P/EPS 7.31 64.92 -45.96 -4.31 -24.47 -250.00 -10.98 -
EY 13.69 1.54 -2.18 -23.22 -4.09 -0.40 -9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.43 0.50 0.26 0.38 1.41 1.01 11.91%

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