[SMRT] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 110.97%
YoY- 110.89%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 68,826 191,184 152,696 134,410 138,467 112,654 91,731 -4.32%
PBT 13,303 69,355 13,607 -39,582 -22,156 105,048 -31,004 -
Tax -62,823 -1,032 -270 1,964 3,554 -1,398 -69 185.09%
NP -49,520 68,323 13,337 -37,618 -18,602 103,650 -31,073 7.42%
-
NP to SH -48,851 52,902 3,481 -31,952 -13,081 107,183 -32,520 6.45%
-
Tax Rate 472.25% 1.49% 1.98% - - 1.33% - -
Total Cost 118,346 122,861 139,359 172,028 157,069 9,004 122,804 -0.56%
-
Net Worth 62,595 154,805 110,239 101,639 133,714 151,061 36,074 8.84%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 62,595 154,805 110,239 101,639 133,714 151,061 36,074 8.84%
NOSH 455,243 427,285 447,523 407,046 407,046 407,046 340,000 4.58%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -71.95% 35.74% 8.73% -27.99% -13.43% 92.01% -33.87% -
ROE -78.04% 34.17% 3.16% -31.44% -9.78% 70.95% -90.15% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.12 44.74 35.74 33.02 34.02 27.73 26.98 -8.51%
EPS -10.73 12.38 0.81 -7.85 -3.21 26.38 -9.56 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.3623 0.258 0.2497 0.3285 0.3718 0.1061 4.06%
Adjusted Per Share Value based on latest NOSH - 447,523
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.12 42.00 33.54 29.52 30.42 24.75 20.15 -4.31%
EPS -10.73 11.62 0.76 -7.02 -2.87 23.54 -7.14 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.34 0.2422 0.2233 0.2937 0.3318 0.0792 8.85%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.855 0.50 0.14 0.095 0.095 0.145 0.165 -
P/RPS 5.66 1.12 0.39 0.29 0.28 0.52 0.61 40.84%
P/EPS -7.97 4.04 17.18 -1.21 -2.96 0.55 -1.73 26.47%
EY -12.55 24.76 5.82 -82.63 -33.83 181.93 -57.97 -20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.22 1.38 0.54 0.38 0.29 0.39 1.56 23.69%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/05/24 30/05/23 30/11/21 30/11/20 28/11/19 26/11/18 30/11/17 -
Price 0.93 0.76 0.11 0.125 0.085 0.14 0.15 -
P/RPS 6.15 1.70 0.31 0.38 0.25 0.50 0.56 44.54%
P/EPS -8.67 6.14 13.50 -1.59 -2.64 0.53 -1.57 30.04%
EY -11.54 16.29 7.41 -62.80 -37.81 188.43 -63.76 -23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.76 2.10 0.43 0.50 0.26 0.38 1.41 27.25%

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