[SMRT] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -3.28%
YoY- 578.22%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 73,684 90,810 227,677 179,499 178,145 160,416 145,968 -36.57%
PBT 28,064 18,026 73,933 25,731 23,812 20,210 18,312 32.89%
Tax -100 -18,212 -1,028 -971 -520 -14 20 -
NP 27,964 -186 72,905 24,760 23,292 20,196 18,332 32.47%
-
NP to SH 27,964 -16,630 55,787 11,333 11,717 11,698 11,544 80.27%
-
Tax Rate 0.36% 101.03% 1.39% 3.77% 2.18% 0.07% -0.11% -
Total Cost 45,720 90,996 154,772 154,739 154,853 140,220 127,636 -49.53%
-
Net Worth 48,600 39,822 154,805 112,504 115,879 112,760 115,192 -43.71%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 48,600 39,822 154,805 112,504 115,879 112,760 115,192 -43.71%
NOSH 427,285 427,285 427,285 427,285 427,285 427,285 447,523 -3.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 37.95% -0.20% 32.02% 13.79% 13.07% 12.59% 12.56% -
ROE 57.54% -41.76% 36.04% 10.07% 10.11% 10.37% 10.02% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.46 21.25 53.28 42.01 41.69 37.54 32.62 -36.59%
EPS 6.24 -3.89 13.06 2.65 2.75 2.74 2.56 81.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1086 0.0932 0.3623 0.2633 0.2712 0.2639 0.2574 -43.71%
Adjusted Per Share Value based on latest NOSH - 427,285
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.19 19.95 50.01 39.43 39.13 35.24 32.06 -36.55%
EPS 6.14 -3.65 12.25 2.49 2.57 2.57 2.54 80.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.0875 0.34 0.2471 0.2545 0.2477 0.253 -43.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.735 0.76 0.50 0.145 0.115 0.115 0.115 -
P/RPS 4.46 3.58 0.94 0.35 0.28 0.31 0.35 444.71%
P/EPS 11.76 -19.53 3.83 5.47 4.19 4.20 4.46 90.74%
EY 8.50 -5.12 26.11 18.29 23.85 23.81 22.43 -47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 8.15 1.38 0.55 0.42 0.44 0.45 508.41%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 -
Price 0.975 0.695 0.76 0.425 0.12 0.115 0.11 -
P/RPS 5.92 3.27 1.43 1.01 0.29 0.31 0.34 570.61%
P/EPS 15.60 -17.86 5.82 16.02 4.38 4.20 4.26 137.39%
EY 6.41 -5.60 17.18 6.24 22.85 23.81 23.45 -57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.98 7.46 2.10 1.61 0.44 0.44 0.43 656.95%

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