[SMRT] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 31.58%
YoY- 165.12%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 130,081 183,122 136,445 125,818 155,231 93,837 80,880 7.57%
PBT 55,774 19,406 1,687 -55,780 -12,963 114,867 -36,661 -
Tax -63,341 2,111 1,318 3,265 1,827 -1,988 -2,053 69.42%
NP -7,567 21,517 3,005 -52,515 -11,136 112,879 -38,714 -22.19%
-
NP to SH -15,330 9,229 -3,268 -41,747 -6,923 111,487 -39,734 -13.62%
-
Tax Rate 113.57% -10.88% -78.13% - - 1.73% - -
Total Cost 137,648 161,605 133,440 178,333 166,367 -19,042 119,594 2.18%
-
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.44%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.44%
NOSH 427,285 427,285 447,523 407,046 407,046 366,666 296,903 5.75%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -5.82% 11.75% 2.20% -41.74% -7.17% 120.29% -47.87% -
ROE -31.54% 7.96% -2.92% -39.31% -4.63% 73.36% -130.44% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.07 42.86 30.78 30.90 38.14 25.73 27.24 1.00%
EPS -3.43 2.16 -0.74 -10.25 -1.70 30.58 -13.38 -18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.2712 0.2529 0.2608 0.3671 0.4168 0.1026 0.87%
Adjusted Per Share Value based on latest NOSH - 427,285
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.57 40.23 29.97 27.64 34.10 20.61 17.77 7.57%
EPS -3.37 2.03 -0.72 -9.17 -1.52 24.49 -8.73 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.2545 0.2462 0.2333 0.3282 0.3338 0.0669 7.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.735 0.115 0.18 0.045 0.12 0.165 0.185 -
P/RPS 2.53 0.27 0.58 0.15 0.31 0.64 0.68 22.38%
P/EPS -21.46 5.32 -24.41 -0.44 -7.06 0.54 -1.38 52.48%
EY -4.66 18.78 -4.10 -227.84 -14.17 185.30 -72.34 -34.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 0.42 0.71 0.17 0.33 0.40 1.80 22.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 30/11/22 31/05/21 30/06/20 29/05/19 31/05/18 31/05/17 -
Price 0.975 0.12 0.15 0.07 0.11 0.14 0.185 -
P/RPS 3.35 0.28 0.49 0.23 0.29 0.54 0.68 27.78%
P/EPS -28.46 5.56 -20.35 -0.68 -6.47 0.46 -1.38 59.25%
EY -3.51 18.00 -4.92 -146.47 -15.46 218.39 -72.34 -37.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.98 0.44 0.59 0.27 0.30 0.34 1.80 28.03%

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