[SMRT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 89.93%
YoY- -495.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,462 61,462 39,211 19,844 102,156 81,863 55,043 29.71%
PBT -33,354 -9,614 -6,500 -2,274 -28,967 -2,889 1,167 -
Tax -2,508 -2,804 -1,309 -742 -2,013 -3,492 -2,714 -5.10%
NP -35,862 -12,418 -7,809 -3,016 -30,980 -6,381 -1,547 705.30%
-
NP to SH -37,006 -12,825 -7,981 -3,120 -30,976 -6,377 -1,544 723.32%
-
Tax Rate - - - - - - 232.56% -
Total Cost 117,324 73,880 47,020 22,860 133,136 88,244 56,590 62.23%
-
Net Worth 32,887 52,731 57,173 58,984 58,538 82,192 85,293 -46.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 32,887 52,731 57,173 58,984 58,538 82,192 85,293 -46.87%
NOSH 297,353 280,634 278,083 268,965 254,736 253,055 249,032 12.48%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -44.02% -20.20% -19.92% -15.20% -30.33% -7.79% -2.81% -
ROE -112.52% -24.32% -13.96% -5.29% -52.92% -7.76% -1.81% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.96 21.90 14.10 7.38 40.10 32.35 22.10 16.89%
EPS -13.37 -4.57 -2.87 -1.16 -12.16 -2.52 -0.62 667.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1879 0.2056 0.2193 0.2298 0.3248 0.3425 -52.12%
Adjusted Per Share Value based on latest NOSH - 268,965
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.89 13.50 8.61 4.36 22.44 17.98 12.09 29.70%
EPS -8.13 -2.82 -1.75 -0.69 -6.80 -1.40 -0.34 722.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.1158 0.1256 0.1296 0.1286 0.1805 0.1874 -46.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.175 0.18 0.17 0.21 0.275 0.285 0.33 -
P/RPS 0.63 0.82 1.21 2.85 0.69 0.88 1.49 -43.51%
P/EPS -1.38 -3.94 -5.92 -18.10 -2.26 -11.31 -53.23 -91.14%
EY -72.59 -25.39 -16.88 -5.52 -44.22 -8.84 -1.88 1029.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.83 0.96 1.20 0.88 0.96 37.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.17 0.19 0.21 0.20 0.215 0.27 0.19 -
P/RPS 0.61 0.87 1.49 2.71 0.54 0.83 0.86 -20.38%
P/EPS -1.34 -4.16 -7.32 -17.24 -1.77 -10.71 -30.65 -87.47%
EY -74.73 -24.05 -13.67 -5.80 -56.56 -9.33 -3.26 699.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.02 0.91 0.94 0.83 0.55 95.47%

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