[SMRT] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 61.1%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 66,016 73,684 178,145 123,336 98,208 161,460 46,204 5.63%
PBT 28,196 28,064 23,812 -224 -50,000 -18,728 25,988 1.26%
Tax -4 -100 -520 -104 2,432 3,824 -816 -55.83%
NP 28,192 27,964 23,292 -328 -47,568 -14,904 25,172 1.75%
-
NP to SH 28,192 27,964 11,717 -3,868 -30,568 -17,060 25,096 1.80%
-
Tax Rate 0.01% 0.36% 2.18% - - - 3.14% -
Total Cost 37,824 45,720 154,853 123,664 145,776 176,364 21,032 9.43%
-
Net Worth 75,570 48,600 115,879 112,098 106,190 149,426 151,978 -10.18%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 75,570 48,600 115,879 112,098 106,190 149,426 151,978 -10.18%
NOSH 455,243 427,285 427,285 447,523 407,046 407,046 366,666 3.38%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 42.70% 37.95% 13.07% -0.27% -48.44% -9.23% 54.48% -
ROE 37.31% 57.54% 10.11% -3.45% -28.79% -11.42% 16.51% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.50 16.46 41.69 27.83 24.12 39.67 12.67 2.09%
EPS 6.20 6.24 2.75 -0.88 -7.52 -4.20 6.88 -1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1086 0.2712 0.2529 0.2608 0.3671 0.4168 -13.19%
Adjusted Per Share Value based on latest NOSH - 447,523
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.50 16.19 39.13 27.09 21.57 35.47 10.15 5.63%
EPS 6.20 6.14 2.57 -0.85 -6.71 -3.75 5.51 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1068 0.2545 0.2462 0.2333 0.3282 0.3338 -10.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.05 0.735 0.115 0.18 0.045 0.12 0.165 -
P/RPS 7.24 4.46 0.28 0.65 0.19 0.30 1.30 30.20%
P/EPS 16.96 11.76 4.19 -20.63 -0.60 -2.86 2.40 35.05%
EY 5.90 8.50 23.85 -4.85 -166.83 -34.93 41.71 -25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 6.77 0.42 0.71 0.17 0.33 0.40 52.86%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 08/11/24 28/11/23 30/11/22 31/05/21 30/06/20 29/05/19 31/05/18 -
Price 1.15 0.975 0.12 0.15 0.07 0.11 0.14 -
P/RPS 7.93 5.92 0.29 0.54 0.29 0.28 1.10 35.46%
P/EPS 18.57 15.60 4.38 -17.19 -0.93 -2.62 2.03 40.52%
EY 5.38 6.41 22.85 -5.82 -107.25 -38.10 49.16 -28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.93 8.98 0.44 0.59 0.27 0.30 0.34 58.93%

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