[SMRT] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 303.25%
YoY- 111.39%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 49,513 42,485 46,732 43,568 29,805 20,000 20,293 16.01%
PBT 1,547 7,347 -21,478 4,328 111,160 -23,741 -26,078 -
Tax 2,501 694 706 647 -1,418 297 1,479 9.14%
NP 4,048 8,041 -20,772 4,975 109,742 -23,444 -24,599 -
-
NP to SH 440 2,250 -19,759 5,530 109,097 -24,181 -24,599 -
-
Tax Rate -161.67% -9.45% - -14.95% 1.28% - - -
Total Cost 45,465 34,444 67,504 38,593 -79,937 43,444 44,892 0.21%
-
Net Worth 110,495 106,314 115,537 177,390 147,721 32,887 58,578 11.14%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 110,495 106,314 115,537 177,390 147,721 32,887 58,578 11.14%
NOSH 447,523 407,046 407,046 407,046 361,699 297,353 254,911 9.82%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.18% 18.93% -44.45% 11.42% 368.20% -117.22% -121.22% -
ROE 0.40% 2.12% -17.10% 3.12% 73.85% -73.53% -41.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.59 10.43 11.50 10.70 8.25 6.87 7.96 6.45%
EPS 0.10 0.55 -4.86 1.36 30.18 -8.30 -9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2609 0.2843 0.4358 0.4087 0.1129 0.2298 1.98%
Adjusted Per Share Value based on latest NOSH - 407,046
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.88 9.33 10.27 9.57 6.55 4.39 4.46 16.00%
EPS 0.10 0.49 -4.34 1.21 23.96 -5.31 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.2335 0.2538 0.3897 0.3245 0.0722 0.1287 11.14%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.11 0.13 0.085 0.12 0.18 0.175 0.275 -
P/RPS 0.95 1.25 0.74 1.12 2.18 2.55 3.45 -19.32%
P/EPS 106.82 23.54 -1.75 8.83 0.60 -2.11 -2.85 -
EY 0.94 4.25 -57.20 11.32 167.69 -47.43 -35.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.30 0.28 0.44 1.55 1.20 -15.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 31/03/21 28/02/20 01/03/19 28/02/18 28/02/17 29/02/16 -
Price 0.12 0.18 0.08 0.125 0.195 0.17 0.215 -
P/RPS 1.04 1.73 0.70 1.17 2.36 2.48 2.70 -14.68%
P/EPS 116.53 32.60 -1.65 9.20 0.65 -2.05 -2.23 -
EY 0.86 3.07 -60.78 10.87 154.79 -48.83 -44.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.69 0.28 0.29 0.48 1.51 0.94 -11.21%

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