[SMRT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -27.9%
YoY- -416.9%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 77,048 81,462 81,949 78,422 79,376 102,156 109,150 -20.70%
PBT -22,320 -33,354 -12,818 -13,000 -9,096 -28,967 -3,852 222.26%
Tax -1,152 -2,508 -3,738 -2,618 -2,968 -2,013 -4,656 -60.55%
NP -23,472 -35,862 -16,557 -15,618 -12,064 -30,980 -8,508 96.58%
-
NP to SH -23,396 -37,006 -17,100 -15,962 -12,480 -30,976 -8,502 96.25%
-
Tax Rate - - - - - - - -
Total Cost 100,520 117,324 98,506 94,040 91,440 133,136 117,658 -9.95%
-
Net Worth 30,462 32,887 52,731 57,173 58,984 58,538 82,192 -48.37%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 30,462 32,887 52,731 57,173 58,984 58,538 82,192 -48.37%
NOSH 296,903 297,353 280,634 278,083 268,965 254,736 253,055 11.23%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -30.46% -44.02% -20.20% -19.92% -15.20% -30.33% -7.79% -
ROE -76.80% -112.52% -32.43% -27.92% -21.16% -52.92% -10.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.95 27.96 29.20 28.20 29.51 40.10 43.13 -28.70%
EPS -7.88 -13.37 -6.09 -5.74 -4.64 -12.16 -3.36 76.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.1129 0.1879 0.2056 0.2193 0.2298 0.3248 -53.58%
Adjusted Per Share Value based on latest NOSH - 277,771
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.92 17.89 18.00 17.23 17.44 22.44 23.98 -20.72%
EPS -5.14 -8.13 -3.76 -3.51 -2.74 -6.80 -1.87 96.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0722 0.1158 0.1256 0.1296 0.1286 0.1805 -48.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.175 0.18 0.17 0.21 0.275 0.285 -
P/RPS 0.71 0.63 0.62 0.60 0.71 0.69 0.66 4.98%
P/EPS -2.35 -1.38 -2.95 -2.96 -4.53 -2.26 -8.48 -57.46%
EY -42.59 -72.59 -33.85 -33.76 -22.10 -44.22 -11.79 135.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.55 0.96 0.83 0.96 1.20 0.88 61.06%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.185 0.17 0.19 0.21 0.20 0.215 0.27 -
P/RPS 0.71 0.61 0.65 0.74 0.68 0.54 0.63 8.28%
P/EPS -2.35 -1.34 -3.12 -3.66 -4.31 -1.77 -8.04 -55.92%
EY -42.59 -74.73 -32.07 -27.33 -23.20 -56.56 -12.44 126.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.51 1.01 1.02 0.91 0.94 0.83 67.46%

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