[SMRT] QoQ Cumulative Quarter Result on 30-Jun-2022

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- 102.67%
YoY- 1053.65%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 227,677 179,499 133,609 80,208 36,492 159,723 110,210 62.27%
PBT 73,933 25,731 17,859 10,105 4,578 7,808 6,261 419.33%
Tax -1,028 -971 -390 -7 5 1,536 -965 4.31%
NP 72,905 24,760 17,469 10,098 4,583 9,344 5,296 475.30%
-
NP to SH 55,787 11,333 8,788 5,849 2,886 1,671 1,231 1174.06%
-
Tax Rate 1.39% 3.77% 2.18% 0.07% -0.11% -19.67% 15.41% -
Total Cost 154,772 154,739 116,140 70,110 31,909 150,379 104,914 29.62%
-
Net Worth 154,805 112,504 115,879 112,760 115,192 110,495 110,239 25.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 154,805 112,504 115,879 112,760 115,192 110,495 110,239 25.42%
NOSH 427,285 427,285 427,285 427,285 447,523 447,523 447,523 -3.04%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 32.02% 13.79% 13.07% 12.59% 12.56% 5.85% 4.81% -
ROE 36.04% 10.07% 7.58% 5.19% 2.51% 1.51% 1.12% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 53.28 42.01 31.27 18.77 8.15 37.38 25.79 62.28%
EPS 13.06 2.65 2.06 1.37 0.64 0.36 0.27 1230.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3623 0.2633 0.2712 0.2639 0.2574 0.2586 0.258 25.42%
Adjusted Per Share Value based on latest NOSH - 427,285
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 50.01 39.43 29.35 17.62 8.02 35.09 24.21 62.26%
EPS 12.25 2.49 1.93 1.28 0.63 0.37 0.27 1175.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.2471 0.2545 0.2477 0.253 0.2427 0.2422 25.39%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.50 0.145 0.115 0.115 0.115 0.11 0.14 -
P/RPS 0.94 0.35 0.37 0.61 1.41 0.29 0.54 44.75%
P/EPS 3.83 5.47 5.59 8.40 17.83 28.13 48.59 -81.64%
EY 26.11 18.29 17.88 11.90 5.61 3.56 2.06 444.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.55 0.42 0.44 0.45 0.43 0.54 87.02%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 28/02/22 30/11/21 -
Price 0.76 0.425 0.12 0.115 0.11 0.12 0.11 -
P/RPS 1.43 1.01 0.38 0.61 1.35 0.32 0.43 122.96%
P/EPS 5.82 16.02 5.83 8.40 17.06 30.68 38.18 -71.49%
EY 17.18 6.24 17.14 11.90 5.86 3.26 2.62 250.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.61 0.44 0.44 0.43 0.46 0.43 188.12%

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