[SMRT] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 126.22%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 145,968 159,723 146,946 133,212 123,336 130,163 116,904 15.96%
PBT 18,312 7,808 8,348 6,330 -224 -10,757 -24,138 -
Tax 20 1,536 -1,286 -1,408 -104 1,952 1,677 -94.79%
NP 18,332 9,344 7,061 4,922 -328 -8,805 -22,461 -
-
NP to SH 11,544 1,671 1,641 1,014 -3,868 -9,943 -16,257 -
-
Tax Rate -0.11% -19.67% 15.40% 22.24% - - - -
Total Cost 127,636 150,379 139,885 128,290 123,664 138,968 139,365 -5.69%
-
Net Worth 115,192 110,495 110,239 109,555 112,098 106,314 101,639 8.71%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 115,192 110,495 110,239 109,555 112,098 106,314 101,639 8.71%
NOSH 447,523 447,523 447,523 447,523 447,523 407,046 407,046 6.53%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.56% 5.85% 4.81% 3.69% -0.27% -6.76% -19.21% -
ROE 10.02% 1.51% 1.49% 0.93% -3.45% -9.35% -16.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.62 37.38 34.39 31.18 27.83 31.94 28.72 8.86%
EPS 2.56 0.36 0.36 0.22 -0.88 -2.44 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2574 0.2586 0.258 0.2564 0.2529 0.2609 0.2497 2.04%
Adjusted Per Share Value based on latest NOSH - 447,523
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.06 35.09 32.28 29.26 27.09 28.59 25.68 15.95%
EPS 2.54 0.37 0.36 0.22 -0.85 -2.18 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2427 0.2422 0.2407 0.2462 0.2335 0.2233 8.68%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.115 0.11 0.14 0.14 0.18 0.13 0.095 -
P/RPS 0.35 0.29 0.41 0.45 0.65 0.41 0.33 4.00%
P/EPS 4.46 28.13 36.45 58.99 -20.63 -5.33 -2.38 -
EY 22.43 3.56 2.74 1.70 -4.85 -18.77 -42.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.54 0.55 0.71 0.50 0.38 11.94%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 28/02/22 30/11/21 30/08/21 31/05/21 31/03/21 30/11/20 -
Price 0.11 0.12 0.11 0.145 0.15 0.18 0.125 -
P/RPS 0.34 0.32 0.32 0.47 0.54 0.56 0.44 -15.80%
P/EPS 4.26 30.68 28.64 61.10 -17.19 -7.38 -3.13 -
EY 23.45 3.26 3.49 1.64 -5.82 -13.56 -31.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.43 0.57 0.59 0.69 0.50 -9.57%

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