[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1121.01%
YoY- 368.51%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 82,849 37,657 11,551 101,547 71,742 43,042 19,262 164.24%
PBT -6,112 -1,887 6,497 102,792 -8,369 -9,159 -5,580 6.25%
Tax 19 -148 -204 -2,074 -655 -286 -288 -
NP -6,093 -2,035 6,293 100,718 -9,024 -9,445 -5,868 2.53%
-
NP to SH -1,914 410 6,274 99,365 -9,732 -9,528 -5,849 -52.48%
-
Tax Rate - - 3.14% 2.02% - - - -
Total Cost 88,942 39,692 5,258 829 80,766 52,487 25,130 132.06%
-
Net Worth 151,061 153,295 151,978 147,721 34,078 30,110 30,462 190.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 151,061 153,295 151,978 147,721 34,078 30,110 30,462 190.51%
NOSH 407,046 403,644 366,666 361,699 321,188 305,384 296,903 23.38%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.35% -5.40% 54.48% 99.18% -12.58% -21.94% -30.46% -
ROE -1.27% 0.27% 4.13% 67.26% -28.56% -31.64% -19.20% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.39 9.32 3.17 28.09 22.34 14.09 6.49 114.36%
EPS -0.49 0.11 1.72 31.48 -3.03 -3.12 -1.97 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.3794 0.4168 0.4087 0.1061 0.0986 0.1026 135.74%
Adjusted Per Share Value based on latest NOSH - 361,699
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.20 8.27 2.54 22.31 15.76 9.45 4.23 164.30%
EPS -0.42 0.09 1.38 21.83 -2.14 -2.09 -1.28 -52.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3318 0.3367 0.3338 0.3245 0.0749 0.0661 0.0669 190.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.145 0.15 0.165 0.18 0.165 0.20 0.185 -
P/RPS 0.71 1.61 5.21 0.64 0.74 1.42 2.85 -60.37%
P/EPS -30.78 147.82 9.59 0.65 -5.45 -6.41 -9.39 120.50%
EY -3.25 0.68 10.43 152.73 -18.36 -15.60 -10.65 -54.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.44 1.56 2.03 1.80 -63.89%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 31/05/18 28/02/18 30/11/17 29/08/17 31/05/17 -
Price 0.14 0.155 0.14 0.195 0.15 0.165 0.185 -
P/RPS 0.69 1.66 4.42 0.69 0.67 1.17 2.85 -61.12%
P/EPS -29.72 152.75 8.14 0.71 -4.95 -5.29 -9.39 115.41%
EY -3.36 0.65 12.29 140.98 -20.20 -18.91 -10.65 -53.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.34 0.48 1.41 1.67 1.80 -64.51%

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