[SMRT] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -60.69%
YoY- -101.11%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 94,898 82,849 71,742 61,462 81,863 90,325 34,947 18.10%
PBT -26,485 -6,112 -8,369 -9,614 -2,889 11,648 4,024 -
Tax 2,908 19 -655 -2,804 -3,492 -3,100 -858 -
NP -23,577 -6,093 -9,024 -12,418 -6,381 8,548 3,166 -
-
NP to SH -18,612 -1,914 -9,732 -12,825 -6,377 6,884 3,166 -
-
Tax Rate - - - - - 26.61% 21.32% -
Total Cost 118,475 88,942 80,766 73,880 88,244 81,777 31,781 24.50%
-
Net Worth 133,714 151,061 34,078 52,731 82,192 72,583 53,399 16.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 959 -
Div Payout % - - - - - - 30.30% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 133,714 151,061 34,078 52,731 82,192 72,583 53,399 16.52%
NOSH 407,046 407,046 321,188 280,634 253,055 207,975 191,878 13.34%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -24.84% -7.35% -12.58% -20.20% -7.79% 9.46% 9.06% -
ROE -13.92% -1.27% -28.56% -24.32% -7.76% 9.48% 5.93% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.31 20.39 22.34 21.90 32.35 43.43 18.21 4.19%
EPS -4.57 -0.49 -3.03 -4.57 -2.52 3.31 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.3285 0.3718 0.1061 0.1879 0.3248 0.349 0.2783 2.80%
Adjusted Per Share Value based on latest NOSH - 279,999
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.85 18.20 15.76 13.50 17.98 19.84 7.68 18.10%
EPS -4.09 -0.42 -2.14 -2.82 -1.40 1.51 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.2937 0.3318 0.0749 0.1158 0.1805 0.1594 0.1173 16.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.095 0.145 0.165 0.18 0.285 0.815 0.22 -
P/RPS 0.41 0.71 0.74 0.82 0.88 1.88 1.21 -16.49%
P/EPS -2.08 -30.78 -5.45 -3.94 -11.31 24.62 13.33 -
EY -48.13 -3.25 -18.36 -25.39 -8.84 4.06 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.29 0.39 1.56 0.96 0.88 2.34 0.79 -15.37%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 30/11/17 25/11/16 27/11/15 28/11/14 29/11/13 -
Price 0.085 0.14 0.15 0.19 0.27 0.855 0.225 -
P/RPS 0.36 0.69 0.67 0.87 0.83 1.97 1.24 -18.61%
P/EPS -1.86 -29.72 -4.95 -4.16 -10.71 25.83 13.64 -
EY -53.79 -3.36 -20.20 -24.05 -9.33 3.87 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.26 0.38 1.41 1.01 0.83 2.45 0.81 -17.24%

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