[SMRT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 50.25%
YoY- 613.89%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 90,810 227,677 179,499 133,609 80,208 36,492 159,723 -31.44%
PBT 18,026 73,933 25,731 17,859 10,105 4,578 7,808 74.94%
Tax -18,212 -1,028 -971 -390 -7 5 1,536 -
NP -186 72,905 24,760 17,469 10,098 4,583 9,344 -
-
NP to SH -16,630 55,787 11,333 8,788 5,849 2,886 1,671 -
-
Tax Rate 101.03% 1.39% 3.77% 2.18% 0.07% -0.11% -19.67% -
Total Cost 90,996 154,772 154,739 116,140 70,110 31,909 150,379 -28.52%
-
Net Worth 39,822 154,805 112,504 115,879 112,760 115,192 110,495 -49.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 39,822 154,805 112,504 115,879 112,760 115,192 110,495 -49.45%
NOSH 427,285 427,285 427,285 427,285 427,285 447,523 447,523 -3.04%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.20% 32.02% 13.79% 13.07% 12.59% 12.56% 5.85% -
ROE -41.76% 36.04% 10.07% 7.58% 5.19% 2.51% 1.51% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.25 53.28 42.01 31.27 18.77 8.15 37.38 -31.44%
EPS -3.89 13.06 2.65 2.06 1.37 0.64 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.3623 0.2633 0.2712 0.2639 0.2574 0.2586 -49.45%
Adjusted Per Share Value based on latest NOSH - 427,285
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 19.95 50.01 39.43 29.35 17.62 8.02 35.09 -31.44%
EPS -3.65 12.25 2.49 1.93 1.28 0.63 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.34 0.2471 0.2545 0.2477 0.253 0.2427 -49.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.76 0.50 0.145 0.115 0.115 0.115 0.11 -
P/RPS 3.58 0.94 0.35 0.37 0.61 1.41 0.29 436.60%
P/EPS -19.53 3.83 5.47 5.59 8.40 17.83 28.13 -
EY -5.12 26.11 18.29 17.88 11.90 5.61 3.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.15 1.38 0.55 0.42 0.44 0.45 0.43 614.71%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 28/02/22 -
Price 0.695 0.76 0.425 0.12 0.115 0.11 0.12 -
P/RPS 3.27 1.43 1.01 0.38 0.61 1.35 0.32 372.91%
P/EPS -17.86 5.82 16.02 5.83 8.40 17.06 30.68 -
EY -5.60 17.18 6.24 17.14 11.90 5.86 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 2.10 1.61 0.44 0.44 0.43 0.46 543.97%

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