[SMRT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -408.98%
YoY- -1779.22%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 43,568 29,805 20,000 20,293 31,539 17,451 12,142 23.71%
PBT 4,328 111,160 -23,741 -26,078 486 6,220 1,038 26.85%
Tax 647 -1,418 297 1,479 -2,009 -1,123 -1,134 -
NP 4,975 109,742 -23,444 -24,599 -1,523 5,097 -96 -
-
NP to SH 5,530 109,097 -24,181 -24,599 -1,309 5,050 -163 -
-
Tax Rate -14.95% 1.28% - - 413.37% 18.05% 109.25% -
Total Cost 38,593 -79,937 43,444 44,892 33,062 12,354 12,238 21.08%
-
Net Worth 177,390 147,721 32,887 58,578 74,860 59,096 41,788 27.23%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 177,390 147,721 32,887 58,578 74,860 59,096 41,788 27.23%
NOSH 407,046 361,699 297,353 254,911 215,303 192,748 155,000 17.45%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.42% 368.20% -117.22% -121.22% -4.83% 29.21% -0.79% -
ROE 3.12% 73.85% -73.53% -41.99% -1.75% 8.55% -0.39% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.70 8.25 6.87 7.96 14.65 9.05 7.83 5.34%
EPS 1.36 30.18 -8.30 -9.65 -0.61 2.62 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4087 0.1129 0.2298 0.3477 0.3066 0.2696 8.32%
Adjusted Per Share Value based on latest NOSH - 254,911
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.57 6.55 4.39 4.46 6.93 3.83 2.67 23.69%
EPS 1.21 23.96 -5.31 -5.40 -0.29 1.11 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3245 0.0722 0.1287 0.1644 0.1298 0.0918 27.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.12 0.18 0.175 0.275 0.64 0.22 0.26 -
P/RPS 1.12 2.18 2.55 3.45 4.37 2.43 3.32 -16.55%
P/EPS 8.83 0.60 -2.11 -2.85 -105.27 8.40 -247.24 -
EY 11.32 167.69 -47.43 -35.09 -0.95 11.91 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 1.55 1.20 1.84 0.72 0.96 -18.55%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 06/03/13 -
Price 0.125 0.195 0.17 0.215 0.565 0.21 0.20 -
P/RPS 1.17 2.36 2.48 2.70 3.86 2.32 2.55 -12.17%
P/EPS 9.20 0.65 -2.05 -2.23 -92.93 8.02 -190.18 -
EY 10.87 154.79 -48.83 -44.88 -1.08 12.48 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.48 1.51 0.94 1.62 0.68 0.74 -14.44%

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