[SMRT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -96.63%
YoY- -96.36%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 138,467 159,162 155,231 126,417 112,654 96,162 93,837 29.58%
PBT -22,156 -13,078 -12,963 -1,784 105,048 110,063 114,867 -
Tax 3,554 2,823 1,827 667 -1,398 -1,935 -1,988 -
NP -18,602 -10,255 -11,136 -1,117 103,650 108,128 112,879 -
-
NP to SH -13,081 -7,371 -6,923 3,616 107,183 109,304 111,487 -
-
Tax Rate - - - - 1.33% 1.76% 1.73% -
Total Cost 157,069 169,417 166,367 127,534 9,004 -11,966 -19,042 -
-
Net Worth 133,714 143,117 149,426 177,390 151,061 153,295 151,978 -8.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 133,714 143,117 149,426 177,390 151,061 153,295 151,978 -8.17%
NOSH 407,046 407,046 407,046 407,046 407,046 403,644 366,666 7.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -13.43% -6.44% -7.17% -0.88% 92.01% 112.44% 120.29% -
ROE -9.78% -5.15% -4.63% 2.04% 70.95% 71.30% 73.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.02 39.10 38.14 31.06 27.73 23.80 25.73 20.44%
EPS -3.21 -1.81 -1.70 0.89 26.38 27.05 30.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3285 0.3516 0.3671 0.4358 0.3718 0.3794 0.4168 -14.66%
Adjusted Per Share Value based on latest NOSH - 407,046
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.42 34.96 34.10 27.77 24.75 21.12 20.61 29.60%
EPS -2.87 -1.62 -1.52 0.79 23.54 24.01 24.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2937 0.3144 0.3282 0.3897 0.3318 0.3367 0.3338 -8.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.095 0.105 0.12 0.12 0.145 0.15 0.165 -
P/RPS 0.28 0.27 0.31 0.39 0.52 0.63 0.64 -42.34%
P/EPS -2.96 -5.80 -7.06 13.51 0.55 0.55 0.54 -
EY -33.83 -17.25 -14.17 7.40 181.93 180.35 185.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.28 0.39 0.40 0.40 -19.28%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 29/05/19 01/03/19 26/11/18 30/08/18 31/05/18 -
Price 0.085 0.10 0.11 0.125 0.14 0.155 0.14 -
P/RPS 0.25 0.26 0.29 0.40 0.50 0.65 0.54 -40.12%
P/EPS -2.64 -5.52 -6.47 14.07 0.53 0.57 0.46 -
EY -37.81 -18.11 -15.46 7.11 188.43 174.53 218.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.30 0.29 0.38 0.41 0.34 -16.36%

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