[SMRT] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.94%
YoY- 429.59%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 152,696 134,410 138,467 112,654 91,731 79,855 113,402 5.07%
PBT 13,607 -39,582 -22,156 105,048 -31,004 -34,384 -2,403 -
Tax -270 1,964 3,554 -1,398 -69 -1,732 -5,501 -39.46%
NP 13,337 -37,618 -18,602 103,650 -31,073 -36,116 -7,904 -
-
NP to SH 3,481 -31,952 -13,081 107,183 -32,520 -36,522 -7,686 -
-
Tax Rate 1.98% - - 1.33% - - - -
Total Cost 139,359 172,028 157,069 9,004 122,804 115,971 121,306 2.33%
-
Net Worth 110,239 101,639 133,714 151,061 36,074 52,612 82,186 5.01%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 110,239 101,639 133,714 151,061 36,074 52,612 82,186 5.01%
NOSH 447,523 407,046 407,046 407,046 340,000 279,999 253,036 9.95%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.73% -27.99% -13.43% 92.01% -33.87% -45.23% -6.97% -
ROE 3.16% -31.44% -9.78% 70.95% -90.15% -69.42% -9.35% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.74 33.02 34.02 27.73 26.98 28.52 44.82 -3.69%
EPS 0.81 -7.85 -3.21 26.38 -9.56 -13.04 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2497 0.3285 0.3718 0.1061 0.1879 0.3248 -3.76%
Adjusted Per Share Value based on latest NOSH - 407,046
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 33.54 29.52 30.42 24.75 20.15 17.54 24.91 5.07%
EPS 0.76 -7.02 -2.87 23.54 -7.14 -8.02 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2422 0.2233 0.2937 0.3318 0.0792 0.1156 0.1805 5.01%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.14 0.095 0.095 0.145 0.165 0.18 0.285 -
P/RPS 0.39 0.29 0.28 0.52 0.61 0.63 0.64 -7.91%
P/EPS 17.18 -1.21 -2.96 0.55 -1.73 -1.38 -9.38 -
EY 5.82 -82.63 -33.83 181.93 -57.97 -72.46 -10.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.29 0.39 1.56 0.96 0.88 -7.80%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 28/11/19 26/11/18 30/11/17 25/11/16 27/11/15 -
Price 0.11 0.125 0.085 0.14 0.15 0.19 0.27 -
P/RPS 0.31 0.38 0.25 0.50 0.56 0.67 0.60 -10.41%
P/EPS 13.50 -1.59 -2.64 0.53 -1.57 -1.46 -8.89 -
EY 7.41 -62.80 -37.81 188.43 -63.76 -68.65 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.26 0.38 1.41 1.01 0.83 -10.37%

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