[SMRT] YoY Quarter Result on 31-Dec-2022 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -13.41%
YoY- 478.41%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 16,752 45,890 35,773 30,211 30,037 26,106 23,781 -5.24%
PBT 6,991 7,872 3,220 -5,174 -8,499 -8,384 -3,580 -
Tax -375 -580 -677 345 1,052 56 3 -
NP 6,616 7,292 2,543 -4,829 -7,447 -8,328 -3,577 -
-
NP to SH 6,617 2,545 1,474 -3,444 -6,311 -5,863 -3,680 -
-
Tax Rate 5.36% 7.37% 21.02% - - - - -
Total Cost 10,136 38,598 33,230 35,040 37,484 34,434 27,358 -14.15%
-
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 31,012 9.31%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 31,012 9.31%
NOSH 455,243 427,285 447,523 407,046 407,046 403,644 314,529 5.84%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 39.49% 15.89% 7.11% -15.98% -24.79% -31.90% -15.04% -
ROE 11.96% 2.26% 1.35% -3.35% -4.41% -3.82% -11.87% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.69 10.74 8.37 7.42 7.38 6.46 7.56 -10.43%
EPS 1.46 0.60 0.35 -0.85 -1.55 -1.45 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.2633 0.2564 0.2526 0.3516 0.3794 0.0986 3.30%
Adjusted Per Share Value based on latest NOSH - 427,285
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.68 10.08 7.86 6.64 6.60 5.73 5.22 -5.23%
EPS 1.45 0.56 0.32 -0.76 -1.39 -1.29 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.2471 0.2407 0.2259 0.3144 0.3367 0.0681 9.31%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.07 0.145 0.14 0.07 0.105 0.15 0.20 -
P/RPS 29.02 1.35 1.67 0.94 1.42 2.32 2.65 44.45%
P/EPS 73.48 24.34 40.58 -8.27 -6.77 -10.34 -17.09 -
EY 1.36 4.11 2.46 -12.09 -14.77 -9.67 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 0.55 0.55 0.28 0.30 0.40 2.03 25.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 30/08/21 27/08/20 28/08/19 30/08/18 29/08/17 -
Price 0.92 0.425 0.145 0.14 0.10 0.155 0.165 -
P/RPS 24.96 3.96 1.73 1.89 1.36 2.40 2.18 45.45%
P/EPS 63.18 71.35 42.03 -16.55 -6.45 -10.68 -14.10 -
EY 1.58 1.40 2.38 -6.04 -15.50 -9.36 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 1.61 0.57 0.55 0.28 0.41 1.67 26.09%

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