[SMRT] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 90,810 179,499 159,723 130,163 141,630 126,417 101,547 -2.01%
PBT 18,026 25,731 7,808 -10,757 -47,962 -1,784 102,792 -27.13%
Tax -18,212 -971 1,536 1,952 3,613 666 -2,074 48.45%
NP -186 24,760 9,344 -8,805 -44,349 -1,118 100,718 -
-
NP to SH -16,630 11,333 1,671 -9,943 -38,371 3,616 99,365 -
-
Tax Rate 101.03% 3.77% -19.67% - - - 2.02% -
Total Cost 90,996 154,739 150,379 138,968 185,979 127,535 829 135.01%
-
Net Worth 39,822 112,504 110,495 106,314 115,537 177,390 147,721 -21.21%
Dividend
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 39,822 112,504 110,495 106,314 115,537 177,390 147,721 -21.21%
NOSH 427,285 427,285 447,523 407,046 407,046 407,046 361,699 3.07%
Ratio Analysis
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -0.20% 13.79% 5.85% -6.76% -31.31% -0.88% 99.18% -
ROE -41.76% 10.07% 1.51% -9.35% -33.21% 2.04% 67.26% -
Per Share
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.25 42.01 37.38 31.94 34.85 31.06 28.09 -4.94%
EPS -3.89 2.65 0.36 -2.44 -9.43 0.91 31.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.2633 0.2586 0.2609 0.2843 0.4358 0.4087 -23.57%
Adjusted Per Share Value based on latest NOSH - 407,046
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.95 39.43 35.09 28.59 31.11 27.77 22.31 -2.01%
EPS -3.65 2.49 0.37 -2.18 -8.43 0.79 21.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.2471 0.2427 0.2335 0.2538 0.3897 0.3245 -21.20%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/06/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.76 0.145 0.11 0.13 0.085 0.12 0.18 -
P/RPS 3.58 0.35 0.29 0.41 0.24 0.39 0.64 36.76%
P/EPS -19.53 5.47 28.13 -5.33 -0.90 13.51 0.65 -
EY -5.12 18.29 3.56 -18.77 -111.08 7.40 152.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.15 0.55 0.43 0.50 0.30 0.28 0.44 70.03%
Price Multiplier on Announcement Date
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/23 28/02/23 28/02/22 31/03/21 28/02/20 01/03/19 28/02/18 -
Price 0.695 0.425 0.12 0.18 0.08 0.125 0.195 -
P/RPS 3.27 1.01 0.32 0.56 0.23 0.40 0.69 32.70%
P/EPS -17.86 16.02 30.68 -7.38 -0.85 14.07 0.71 -
EY -5.60 6.24 3.26 -13.56 -118.02 7.11 140.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 1.61 0.46 0.69 0.28 0.29 0.48 64.69%

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