[SMRT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -295.69%
YoY- -138.98%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,657 43,042 39,211 55,043 53,096 22,741 32,243 2.61%
PBT -1,887 -9,159 -6,500 1,167 7,074 2,336 5,814 -
Tax -148 -286 -1,309 -2,714 -1,944 -229 -178 -3.02%
NP -2,035 -9,445 -7,809 -1,547 5,130 2,107 5,636 -
-
NP to SH 410 -9,528 -7,981 -1,544 3,961 2,114 5,646 -35.39%
-
Tax Rate - - - 232.56% 27.48% 9.80% 3.06% -
Total Cost 39,692 52,487 47,020 56,590 47,966 20,634 26,607 6.89%
-
Net Worth 153,295 30,110 57,173 85,293 62,607 52,145 43,641 23.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 820 -
Div Payout % - - - - - - 14.53% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 153,295 30,110 57,173 85,293 62,607 52,145 43,641 23.28%
NOSH 403,644 305,384 278,083 249,032 197,064 190,450 164,127 16.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.40% -21.94% -19.92% -2.81% 9.66% 9.27% 17.48% -
ROE 0.27% -31.64% -13.96% -1.81% 6.33% 4.05% 12.94% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.32 14.09 14.10 22.10 26.94 11.94 19.65 -11.68%
EPS 0.11 -3.12 -2.87 -0.62 2.01 1.11 3.44 -43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.3794 0.0986 0.2056 0.3425 0.3177 0.2738 0.2659 6.10%
Adjusted Per Share Value based on latest NOSH - 240,515
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.27 9.45 8.61 12.09 11.66 5.00 7.08 2.62%
EPS 0.09 -2.09 -1.75 -0.34 0.87 0.46 1.24 -35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
NAPS 0.3367 0.0661 0.1256 0.1874 0.1375 0.1145 0.0959 23.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.15 0.20 0.17 0.33 0.70 0.225 0.18 -
P/RPS 1.61 1.42 1.21 1.49 2.60 1.88 0.92 9.77%
P/EPS 147.82 -6.41 -5.92 -53.23 34.83 20.27 5.23 74.48%
EY 0.68 -15.60 -16.88 -1.88 2.87 4.93 19.11 -42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.40 2.03 0.83 0.96 2.20 0.82 0.68 -8.46%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 26/08/16 27/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.155 0.165 0.21 0.19 0.795 0.21 0.28 -
P/RPS 1.66 1.17 1.49 0.86 2.95 1.76 1.43 2.51%
P/EPS 152.75 -5.29 -7.32 -30.65 39.55 18.92 8.14 62.97%
EY 0.65 -18.91 -13.67 -3.26 2.53 5.29 12.29 -38.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.41 1.67 1.02 0.55 2.50 0.77 1.05 -14.50%

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