[SMRT] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 150.49%
YoY- 104.24%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 100,943 179,499 142,007 125,992 159,162 96,162 85,282 2.62%
PBT 54,893 25,731 10,081 -52,455 -13,078 110,063 -34,907 -
Tax -63,136 -970 296 2,558 2,823 -1,935 -1,196 83.96%
NP -8,243 24,761 10,377 -49,897 -10,255 108,128 -36,103 -20.30%
-
NP to SH -11,258 11,334 1,650 -38,880 -7,371 109,304 -37,160 -16.76%
-
Tax Rate 115.02% 3.77% -2.94% - - 1.76% - -
Total Cost 109,186 154,738 131,630 175,889 169,417 -11,966 121,385 -1.61%
-
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 -8.17% 13.79% 7.31% -39.60% -6.44% 112.44% -42.33% -
ROE -20.34% 10.07% 1.51% -37.81% -5.15% 71.30% -119.82% -
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 22.21 42.01 33.23 30.95 39.10 23.80 27.11 -3.01%
EPS -2.48 2.65 0.39 -9.55 -1.81 27.05 -11.81 -21.32%
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 - 447,523
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 22.17 39.43 31.19 27.68 34.96 21.12 18.73 2.62%
EPS -2.47 2.49 0.36 -8.54 -1.62 24.01 -8.16 -16.77%
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 4.82 0.35 0.42 0.23 0.27 0.63 0.74 33.37%
P/EPS -43.19 5.47 36.25 -0.73 -5.80 0.55 -1.69 64.55%
EY -2.32 18.29 2.76 -136.45 -17.25 180.35 -59.07 -39.19%
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 4.14 1.01 0.44 0.45 0.26 0.65 0.61 34.21%
P/EPS -37.13 16.02 37.55 -1.47 -5.52 0.57 -1.40 65.49%
EY -2.69 6.24 2.66 -68.23 -18.11 174.53 -71.60 -39.60%
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