[SMRT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.74%
YoY- 207.27%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 126,417 110,465 75,314 46,204 101,547 95,656 86,084 29.10%
PBT -1,784 -8,149 -3,774 25,988 102,792 -11,158 -18,318 -78.74%
Tax 666 25 -296 -816 -2,074 -873 -572 -
NP -1,118 -8,124 -4,070 25,172 100,718 -12,032 -18,890 -84.73%
-
NP to SH 3,616 -2,552 820 25,096 99,365 -12,976 -19,056 -
-
Tax Rate - - - 3.14% 2.02% - - -
Total Cost 127,535 118,589 79,384 21,032 829 107,688 104,974 13.81%
-
Net Worth 177,390 151,061 153,295 151,978 147,721 34,078 30,110 225.14%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 177,390 151,061 153,295 151,978 147,721 34,078 30,110 225.14%
NOSH 407,046 407,046 403,644 366,666 361,699 321,188 305,384 21.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -0.88% -7.35% -5.40% 54.48% 99.18% -12.58% -21.94% -
ROE 2.04% -1.69% 0.53% 16.51% 67.26% -38.08% -63.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.06 27.19 18.64 12.67 28.09 29.78 28.19 6.65%
EPS 0.91 -0.65 0.22 6.88 31.48 -4.04 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.3718 0.3794 0.4168 0.4087 0.1061 0.0986 168.59%
Adjusted Per Share Value based on latest NOSH - 366,666
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.77 24.27 16.54 10.15 22.31 21.01 18.91 29.10%
EPS 0.79 -0.56 0.18 5.51 21.83 -2.85 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3318 0.3367 0.3338 0.3245 0.0749 0.0661 225.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.12 0.145 0.15 0.165 0.18 0.165 0.20 -
P/RPS 0.39 0.53 0.80 1.30 0.64 0.55 0.71 -32.85%
P/EPS 13.51 -23.09 73.91 2.40 0.65 -4.08 -3.21 -
EY 7.40 -4.33 1.35 41.71 152.73 -24.48 -31.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.40 0.40 0.44 1.56 2.03 -73.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 26/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.125 0.14 0.155 0.14 0.195 0.15 0.165 -
P/RPS 0.40 0.51 0.83 1.10 0.69 0.50 0.59 -22.77%
P/EPS 14.07 -22.29 76.37 2.03 0.71 -3.71 -2.64 -
EY 7.11 -4.49 1.31 49.16 140.98 -26.93 -37.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.41 0.34 0.48 1.41 1.67 -68.77%

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