[SMRT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -9.26%
YoY- -39.82%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 93,837 80,880 90,973 127,737 64,024 61,113 47,356 12.06%
PBT 114,867 -36,661 -32,152 12,036 11,456 9,618 9,244 52.16%
Tax -1,988 -2,053 -1,728 -6,229 -2,303 -1,412 -561 23.46%
NP 112,879 -38,714 -33,880 5,807 9,153 8,206 8,683 53.31%
-
NP to SH 111,487 -39,734 -33,984 5,059 8,406 8,148 8,736 52.83%
-
Tax Rate 1.73% - - 51.75% 20.10% 14.68% 6.07% -
Total Cost -19,042 119,594 124,853 121,930 54,871 52,907 38,673 -
-
Net Worth 151,978 30,462 58,984 84,446 60,692 51,621 40,059 24.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 19 1,680 - -
Div Payout % - - - - 0.23% 20.63% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 151,978 30,462 58,984 84,446 60,692 51,621 40,059 24.87%
NOSH 366,666 296,903 268,965 239,090 194,776 190,344 164,382 14.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 120.29% -47.87% -37.24% 4.55% 14.30% 13.43% 18.34% -
ROE 73.36% -130.44% -57.62% 5.99% 13.85% 15.78% 21.81% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.73 27.24 33.82 53.43 32.87 32.11 28.81 -1.86%
EPS 30.58 -13.38 -12.64 2.12 4.32 4.28 5.31 33.86%
DPS 0.00 0.00 0.00 0.00 0.01 0.88 0.00 -
NAPS 0.4168 0.1026 0.2193 0.3532 0.3116 0.2712 0.2437 9.35%
Adjusted Per Share Value based on latest NOSH - 239,090
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.61 17.77 19.98 28.06 14.06 13.42 10.40 12.06%
EPS 24.49 -8.73 -7.47 1.11 1.85 1.79 1.92 52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.3338 0.0669 0.1296 0.1855 0.1333 0.1134 0.088 24.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.165 0.185 0.21 0.495 0.25 0.24 0.16 -
P/RPS 0.64 0.68 0.62 0.93 0.76 0.75 0.56 2.24%
P/EPS 0.54 -1.38 -1.66 23.39 5.79 5.61 3.01 -24.89%
EY 185.30 -72.34 -60.17 4.27 17.26 17.84 33.22 33.15%
DY 0.00 0.00 0.00 0.00 0.04 3.68 0.00 -
P/NAPS 0.40 1.80 0.96 1.40 0.80 0.88 0.66 -8.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 22/05/15 30/05/14 31/05/13 29/05/12 -
Price 0.14 0.185 0.20 0.435 0.65 0.24 0.17 -
P/RPS 0.54 0.68 0.59 0.81 1.98 0.75 0.59 -1.46%
P/EPS 0.46 -1.38 -1.58 20.56 15.06 5.61 3.20 -27.61%
EY 218.39 -72.34 -63.18 4.86 6.64 17.84 31.26 38.24%
DY 0.00 0.00 0.00 0.00 0.02 3.68 0.00 -
P/NAPS 0.34 1.80 0.91 1.23 2.09 0.88 0.70 -11.33%

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