[SMRT] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 94.65%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 16,504 69,089 51,233 35,173 18,421 90,810 227,677 -82.53%
PBT 7,049 26,858 20,619 14,007 7,016 18,026 73,933 -79.04%
Tax -1 -165 -144 -400 -25 -18,212 -1,028 -99.00%
NP 7,048 26,693 20,475 13,607 6,991 -186 72,905 -78.84%
-
NP to SH 7,048 26,687 20,470 13,608 6,991 -16,630 55,787 -74.72%
-
Tax Rate 0.01% 0.61% 0.70% 2.86% 0.36% 101.03% 1.39% -
Total Cost 9,456 42,396 30,758 21,566 11,430 90,996 154,772 -84.40%
-
Net Worth 75,570 69,196 62,595 55,346 48,600 39,822 154,805 -37.92%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 75,570 69,196 62,595 55,346 48,600 39,822 154,805 -37.92%
NOSH 455,243 455,243 455,243 455,243 427,285 427,285 427,285 4.30%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 42.70% 38.64% 39.96% 38.69% 37.95% -0.20% 32.02% -
ROE 9.33% 38.57% 32.70% 24.59% 14.38% -41.76% 36.04% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.63 15.18 11.25 7.74 4.12 21.25 53.28 -83.23%
EPS 1.55 5.89 4.52 3.02 1.56 -3.89 13.06 -75.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.152 0.1375 0.1218 0.1086 0.0932 0.3623 -40.48%
Adjusted Per Share Value based on latest NOSH - 455,243
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.63 15.18 11.25 7.73 4.05 19.95 50.01 -82.51%
EPS 1.55 5.89 4.52 2.99 1.54 -3.65 12.25 -74.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.152 0.1375 0.1216 0.1068 0.0875 0.34 -37.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.05 0.945 0.855 1.07 0.735 0.76 0.50 -
P/RPS 28.96 6.23 7.60 13.82 17.86 3.58 0.94 876.64%
P/EPS 67.82 16.12 19.01 35.73 47.05 -19.53 3.83 575.82%
EY 1.47 6.20 5.26 2.80 2.13 -5.12 26.11 -85.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.22 6.22 8.78 6.77 8.15 1.38 175.30%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 20/08/24 27/05/24 28/02/24 28/11/23 30/08/23 30/05/23 -
Price 1.15 1.13 0.93 0.92 0.975 0.695 0.76 -
P/RPS 31.72 7.45 8.26 11.89 23.69 3.27 1.43 685.01%
P/EPS 74.28 19.28 20.68 30.72 62.41 -17.86 5.82 443.60%
EY 1.35 5.19 4.83 3.26 1.60 -5.60 17.18 -81.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.93 7.43 6.76 7.55 8.98 7.46 2.10 121.17%

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