[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -566.83%
YoY- 80.33%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 70,401 40,365 126,417 82,849 37,657 11,551 101,547 -21.72%
PBT -13,182 -4,682 -1,784 -6,112 -1,887 6,497 102,792 -
Tax 2,009 956 666 19 -148 -204 -2,074 -
NP -11,173 -3,726 -1,118 -6,093 -2,035 6,293 100,718 -
-
NP to SH -10,576 -4,265 3,616 -1,914 410 6,274 99,365 -
-
Tax Rate - - - - - 3.14% 2.02% -
Total Cost 81,574 44,091 127,535 88,942 39,692 5,258 829 2049.38%
-
Net Worth 143,117 149,426 177,390 151,061 153,295 151,978 147,721 -2.09%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 143,117 149,426 177,390 151,061 153,295 151,978 147,721 -2.09%
NOSH 407,046 407,046 407,046 407,046 403,644 366,666 361,699 8.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -15.87% -9.23% -0.88% -7.35% -5.40% 54.48% 99.18% -
ROE -7.39% -2.85% 2.04% -1.27% 0.27% 4.13% 67.26% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.30 9.92 31.06 20.39 9.32 3.17 28.09 -27.67%
EPS -2.60 -1.05 0.91 -0.49 0.11 1.72 31.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3516 0.3671 0.4358 0.3718 0.3794 0.4168 0.4087 -9.57%
Adjusted Per Share Value based on latest NOSH - 407,046
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.46 8.87 27.77 18.20 8.27 2.54 22.31 -21.74%
EPS -2.32 -0.94 0.79 -0.42 0.09 1.38 21.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.3282 0.3897 0.3318 0.3367 0.3338 0.3245 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.105 0.12 0.12 0.145 0.15 0.165 0.18 -
P/RPS 0.61 1.21 0.39 0.71 1.61 5.21 0.64 -3.15%
P/EPS -4.04 -11.45 13.51 -30.78 147.82 9.59 0.65 -
EY -24.75 -8.73 7.40 -3.25 0.68 10.43 152.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.28 0.39 0.40 0.40 0.44 -22.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 01/03/19 26/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.10 0.11 0.125 0.14 0.155 0.14 0.195 -
P/RPS 0.58 1.11 0.40 0.69 1.66 4.42 0.69 -10.96%
P/EPS -3.85 -10.50 14.07 -29.72 152.75 8.14 0.71 -
EY -25.98 -9.53 7.11 -3.36 0.65 12.29 140.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.29 0.38 0.41 0.34 0.48 -30.25%

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