[SMRT] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.03%
YoY- -375.18%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 138,467 112,654 91,731 79,855 113,402 107,775 47,090 19.68%
PBT -22,156 105,048 -31,004 -34,384 -2,403 17,897 5,062 -
Tax 3,554 -1,398 -69 -1,732 -5,501 -4,265 -1,992 -
NP -18,602 103,650 -31,073 -36,116 -7,904 13,632 3,070 -
-
NP to SH -13,081 107,183 -32,520 -36,522 -7,686 11,922 3,004 -
-
Tax Rate - 1.33% - - - 23.83% 39.35% -
Total Cost 157,069 9,004 122,804 115,971 121,306 94,143 44,020 23.60%
-
Net Worth 133,714 151,061 36,074 52,612 82,186 78,471 53,231 16.58%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 0.64% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 133,714 151,061 36,074 52,612 82,186 78,471 53,231 16.58%
NOSH 407,046 407,046 340,000 279,999 253,036 224,846 191,272 13.40%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -13.43% 92.01% -33.87% -45.23% -6.97% 12.65% 6.52% -
ROE -9.78% 70.95% -90.15% -69.42% -9.35% 15.19% 5.64% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.02 27.73 26.98 28.52 44.82 47.93 24.62 5.53%
EPS -3.21 26.38 -9.56 -13.04 -3.04 5.30 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3285 0.3718 0.1061 0.1879 0.3248 0.349 0.2783 2.80%
Adjusted Per Share Value based on latest NOSH - 279,999
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.42 24.75 20.15 17.54 24.91 23.67 10.34 19.69%
EPS -2.87 23.54 -7.14 -8.02 -1.69 2.62 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.3318 0.0792 0.1156 0.1805 0.1724 0.1169 16.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.095 0.145 0.165 0.18 0.285 0.815 0.22 -
P/RPS 0.28 0.52 0.61 0.63 0.64 1.70 0.89 -17.52%
P/EPS -2.96 0.55 -1.73 -1.38 -9.38 15.37 14.01 -
EY -33.83 181.93 -57.97 -72.46 -10.66 6.51 7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.29 0.39 1.56 0.96 0.88 2.34 0.79 -15.37%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 30/11/17 25/11/16 27/11/15 28/11/14 29/11/13 -
Price 0.085 0.14 0.15 0.19 0.27 0.855 0.225 -
P/RPS 0.25 0.50 0.56 0.67 0.60 1.78 0.91 -19.36%
P/EPS -2.64 0.53 -1.57 -1.46 -8.89 16.13 14.33 -
EY -37.81 188.43 -63.76 -68.65 -11.25 6.20 6.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.26 0.38 1.41 1.01 0.83 2.45 0.81 -17.24%

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