[SMRT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 152.43%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 35,173 179,499 66,606 54,763 70,401 37,657 43,042 -3.05%
PBT 14,007 25,731 3,165 -17,673 -13,182 -1,887 -9,159 -
Tax -400 -971 -704 952 2,009 -148 -286 5.29%
NP 13,607 24,760 2,461 -16,721 -11,173 -2,035 -9,445 -
-
NP to SH 13,608 11,333 507 -11,086 -10,576 410 -9,528 -
-
Tax Rate 2.86% 3.77% 22.24% - - - - -
Total Cost 21,566 154,739 64,145 71,484 81,574 39,692 52,487 -12.77%
-
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 30,110 9.80%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 55,346 112,504 109,555 102,820 143,117 153,295 30,110 9.80%
NOSH 455,243 427,285 447,523 407,046 407,046 403,644 305,384 6.32%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 38.69% 13.79% 3.69% -30.53% -15.87% -5.40% -21.94% -
ROE 24.59% 10.07% 0.46% -10.78% -7.39% 0.27% -31.64% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.74 42.01 15.59 13.45 17.30 9.32 14.09 -8.79%
EPS 3.02 2.65 0.11 -2.72 -2.60 0.11 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.2633 0.2564 0.2526 0.3516 0.3794 0.0986 3.30%
Adjusted Per Share Value based on latest NOSH - 447,523
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.73 39.43 14.63 12.03 15.46 8.27 9.45 -3.04%
EPS 2.99 2.49 0.11 -2.44 -2.32 0.09 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.2471 0.2407 0.2259 0.3144 0.3367 0.0661 9.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.07 0.145 0.14 0.07 0.105 0.15 0.20 -
P/RPS 13.82 0.35 0.90 0.52 0.61 1.61 1.42 41.86%
P/EPS 35.73 5.47 117.99 -2.57 -4.04 147.82 -6.41 -
EY 2.80 18.29 0.85 -38.91 -24.75 0.68 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 0.55 0.55 0.28 0.30 0.40 2.03 25.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 30/08/21 27/08/20 28/08/19 30/08/18 29/08/17 -
Price 0.92 0.425 0.145 0.14 0.10 0.155 0.165 -
P/RPS 11.89 1.01 0.93 1.04 0.58 1.66 1.17 42.81%
P/EPS 30.72 16.02 122.20 -5.14 -3.85 152.75 -5.29 -
EY 3.26 6.24 0.82 -19.45 -25.98 0.65 -18.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 1.61 0.57 0.55 0.28 0.41 1.67 26.09%

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