[SMRT] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.84%
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 146,946 133,212 123,336 130,163 116,904 109,526 98,208 30.78%
PBT 8,348 6,330 -224 -10,757 -24,138 -35,346 -50,000 -
Tax -1,286 -1,408 -104 1,952 1,677 1,904 2,432 -
NP 7,061 4,922 -328 -8,805 -22,461 -33,442 -47,568 -
-
NP to SH 1,641 1,014 -3,868 -9,943 -16,257 -22,172 -30,568 -
-
Tax Rate 15.40% 22.24% - - - - - -
Total Cost 139,885 128,290 123,664 138,968 139,365 142,968 145,776 -2.71%
-
Net Worth 110,239 109,555 112,098 106,314 101,639 102,820 106,190 2.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 110,239 109,555 112,098 106,314 101,639 102,820 106,190 2.52%
NOSH 447,523 447,523 447,523 407,046 407,046 407,046 407,046 6.51%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.81% 3.69% -0.27% -6.76% -19.21% -30.53% -48.44% -
ROE 1.49% 0.93% -3.45% -9.35% -16.00% -21.56% -28.79% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.39 31.18 27.83 31.94 28.72 26.91 24.12 26.65%
EPS 0.36 0.22 -0.88 -2.44 -4.00 -5.44 -7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2564 0.2529 0.2609 0.2497 0.2526 0.2608 -0.71%
Adjusted Per Share Value based on latest NOSH - 407,046
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.28 29.26 27.09 28.59 25.68 24.06 21.57 30.80%
EPS 0.36 0.22 -0.85 -2.18 -3.57 -4.87 -6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2422 0.2407 0.2462 0.2335 0.2233 0.2259 0.2333 2.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.14 0.14 0.18 0.13 0.095 0.07 0.045 -
P/RPS 0.41 0.45 0.65 0.41 0.33 0.26 0.19 66.91%
P/EPS 36.45 58.99 -20.63 -5.33 -2.38 -1.29 -0.60 -
EY 2.74 1.70 -4.85 -18.77 -42.04 -77.81 -166.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.71 0.50 0.38 0.28 0.17 115.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 31/03/21 30/11/20 27/08/20 30/06/20 -
Price 0.11 0.145 0.15 0.18 0.125 0.14 0.07 -
P/RPS 0.32 0.47 0.54 0.56 0.44 0.52 0.29 6.77%
P/EPS 28.64 61.10 -17.19 -7.38 -3.13 -2.57 -0.93 -
EY 3.49 1.64 -5.82 -13.56 -31.95 -38.91 -107.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.57 0.59 0.69 0.50 0.55 0.27 36.33%

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