[SMRT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.03%
YoY- -375.18%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 85,282 80,880 81,462 79,855 84,424 90,973 100,256 -10.23%
PBT -34,907 -36,661 -33,355 -34,384 -35,327 -32,152 -27,659 16.80%
Tax -1,196 -2,053 -2,507 -1,732 -1,014 -1,728 -2,420 -37.51%
NP -36,103 -38,714 -35,862 -36,116 -36,341 -33,880 -30,079 12.95%
-
NP to SH -37,160 -39,734 -37,005 -36,522 -36,512 -33,984 -30,075 15.16%
-
Tax Rate - - - - - - - -
Total Cost 121,385 119,594 117,324 115,971 120,765 124,853 130,335 -4.63%
-
Net Worth 31,012 30,462 32,887 52,612 57,109 58,984 58,578 -34.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 31,012 30,462 32,887 52,612 57,109 58,984 58,578 -34.58%
NOSH 314,529 296,903 291,301 279,999 277,771 268,965 254,911 15.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -42.33% -47.87% -44.02% -45.23% -43.05% -37.24% -30.00% -
ROE -119.82% -130.44% -112.52% -69.42% -63.93% -57.62% -51.34% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.11 27.24 27.96 28.52 30.39 33.82 39.33 -21.98%
EPS -11.81 -13.38 -12.70 -13.04 -13.14 -12.64 -11.80 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.1026 0.1129 0.1879 0.2056 0.2193 0.2298 -43.14%
Adjusted Per Share Value based on latest NOSH - 279,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.73 17.77 17.89 17.54 18.54 19.98 22.02 -10.23%
EPS -8.16 -8.73 -8.13 -8.02 -8.02 -7.47 -6.61 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0669 0.0722 0.1156 0.1254 0.1296 0.1287 -34.60%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.20 0.185 0.175 0.18 0.17 0.21 0.275 -
P/RPS 0.74 0.68 0.63 0.63 0.56 0.62 0.70 3.77%
P/EPS -1.69 -1.38 -1.38 -1.38 -1.29 -1.66 -2.33 -19.28%
EY -59.07 -72.34 -72.59 -72.46 -77.32 -60.17 -42.90 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.80 1.55 0.96 0.83 0.96 1.20 42.01%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 31/05/17 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.165 0.185 0.17 0.19 0.21 0.20 0.215 -
P/RPS 0.61 0.68 0.61 0.67 0.69 0.59 0.55 7.15%
P/EPS -1.40 -1.38 -1.34 -1.46 -1.60 -1.58 -1.82 -16.06%
EY -71.60 -72.34 -74.73 -68.65 -62.59 -63.18 -54.88 19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.80 1.51 1.01 1.02 0.91 0.94 46.73%

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