[SMRT] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -7.44%
YoY- -52260.0%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 80,880 81,462 79,855 84,424 90,973 100,256 113,402 -20.15%
PBT -36,661 -33,355 -34,384 -35,327 -32,152 -27,659 -2,403 514.11%
Tax -2,053 -2,507 -1,732 -1,014 -1,728 -2,420 -5,501 -48.13%
NP -38,714 -35,862 -36,116 -36,341 -33,880 -30,079 -7,904 188.13%
-
NP to SH -39,734 -37,005 -36,522 -36,512 -33,984 -30,075 -7,686 198.68%
-
Tax Rate - - - - - - - -
Total Cost 119,594 117,324 115,971 120,765 124,853 130,335 121,306 -0.94%
-
Net Worth 30,462 32,887 52,612 57,109 58,984 58,578 82,186 -48.36%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 30,462 32,887 52,612 57,109 58,984 58,578 82,186 -48.36%
NOSH 296,903 291,301 279,999 277,771 268,965 254,911 253,036 11.23%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -47.87% -44.02% -45.23% -43.05% -37.24% -30.00% -6.97% -
ROE -130.44% -112.52% -69.42% -63.93% -57.62% -51.34% -9.35% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.24 27.96 28.52 30.39 33.82 39.33 44.82 -28.22%
EPS -13.38 -12.70 -13.04 -13.14 -12.64 -11.80 -3.04 168.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.1129 0.1879 0.2056 0.2193 0.2298 0.3248 -53.58%
Adjusted Per Share Value based on latest NOSH - 277,771
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.77 17.89 17.54 18.54 19.98 22.02 24.91 -20.14%
EPS -8.73 -8.13 -8.02 -8.02 -7.47 -6.61 -1.69 198.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0722 0.1156 0.1254 0.1296 0.1287 0.1805 -48.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.185 0.175 0.18 0.17 0.21 0.275 0.285 -
P/RPS 0.68 0.63 0.63 0.56 0.62 0.70 0.64 4.12%
P/EPS -1.38 -1.38 -1.38 -1.29 -1.66 -2.33 -9.38 -72.09%
EY -72.34 -72.59 -72.46 -77.32 -60.17 -42.90 -10.66 258.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.55 0.96 0.83 0.96 1.20 0.88 61.06%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.185 0.17 0.19 0.21 0.20 0.215 0.27 -
P/RPS 0.68 0.61 0.67 0.69 0.59 0.55 0.60 8.69%
P/EPS -1.38 -1.34 -1.46 -1.60 -1.58 -1.82 -8.89 -71.08%
EY -72.34 -74.73 -68.65 -62.59 -63.18 -54.88 -11.25 245.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.51 1.01 1.02 0.91 0.94 0.83 67.46%

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