[SMRT] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 18,421 53,401 30,834 24,552 40,365 11,551 19,262 -0.68% YoY % -65.50% 73.19% 25.59% -39.18% 249.45% -40.03% - Horiz. % 95.63% 277.23% 160.08% 127.46% 209.56% 59.97% 100.00%
PBT 7,016 7,754 -56 -12,500 -4,682 6,497 -5,580 - YoY % -9.52% 13,946.43% 99.55% -166.98% -172.06% 216.43% - Horiz. % -125.73% -138.96% 1.00% 224.01% 83.91% -116.43% 100.00%
Tax -25 -383 -26 608 956 -204 -288 -31.32% YoY % 93.47% -1,373.08% -104.28% -36.40% 568.63% 29.17% - Horiz. % 8.68% 132.99% 9.03% -211.11% -331.94% 70.83% 100.00%
NP 6,991 7,371 -82 -11,892 -3,726 6,293 -5,868 - YoY % -5.16% 9,089.02% 99.31% -219.16% -159.21% 207.24% - Horiz. % -119.14% -125.61% 1.40% 202.66% 63.50% -107.24% 100.00%
NP to SH 6,991 2,939 -967 -7,642 -4,265 6,274 -5,849 - YoY % 137.87% 403.93% 87.35% -79.18% -167.98% 207.27% - Horiz. % -119.52% -50.25% 16.53% 130.65% 72.92% -107.27% 100.00%
Tax Rate 0.36 % 4.94 % - % - % - % 3.14 % - % - YoY % -92.71% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 11.46% 157.32% 0.00% 0.00% 0.00% 100.00% -
Total Cost 11,430 46,030 30,916 36,444 44,091 5,258 25,130 -11.41% YoY % -75.17% 48.89% -15.17% -17.34% 738.55% -79.08% - Horiz. % 45.48% 183.17% 123.02% 145.02% 175.45% 20.92% 100.00%
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.45% YoY % -58.06% 3.37% 5.56% -28.93% -1.68% 398.91% - Horiz. % 159.54% 380.40% 367.99% 348.60% 490.53% 498.91% 100.00%
Dividend 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 48,600 115,879 112,098 106,190 149,426 151,978 30,462 7.45% YoY % -58.06% 3.37% 5.56% -28.93% -1.68% 398.91% - Horiz. % 159.54% 380.40% 367.99% 348.60% 490.53% 498.91% 100.00%
NOSH 447,523 427,285 443,251 407,173 407,046 364,632 296,903 6.51% YoY % 4.74% -3.60% 8.86% 0.03% 11.63% 22.81% - Horiz. % 150.73% 143.91% 149.29% 137.14% 137.10% 122.81% 100.00%
Ratio Analysis 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 37.95 % 13.80 % -0.27 % -48.44 % -9.23 % 54.48 % -30.46 % - YoY % 175.00% 5,211.11% 99.44% -424.81% -116.94% 278.86% - Horiz. % -124.59% -45.31% 0.89% 159.03% 30.30% -178.86% 100.00%
ROE 14.38 % 2.54 % -0.86 % -7.20 % -2.85 % 4.13 % -19.20 % - YoY % 466.14% 395.35% 88.06% -152.63% -169.01% 121.51% - Horiz. % -74.90% -13.23% 4.48% 37.50% 14.84% -21.51% 100.00%
Per Share 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.12 12.50 6.96 6.03 9.92 3.17 6.49 -6.75% YoY % -67.04% 79.60% 15.42% -39.21% 212.93% -51.16% - Horiz. % 63.48% 192.60% 107.24% 92.91% 152.85% 48.84% 100.00%
EPS 1.56 0.69 -0.22 -1.88 -1.05 1.72 -1.97 - YoY % 126.09% 413.64% 88.30% -79.05% -161.05% 187.31% - Horiz. % -79.19% -35.03% 11.17% 95.43% 53.30% -87.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1086 0.2712 0.2529 0.2608 0.3671 0.4168 0.1026 0.88% YoY % -59.96% 7.24% -3.03% -28.96% -11.92% 306.24% - Horiz. % 105.85% 264.33% 246.49% 254.19% 357.80% 406.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 455,243 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.05 11.73 6.77 5.39 8.87 2.54 4.23 -0.67% YoY % -65.47% 73.26% 25.60% -39.23% 249.21% -39.95% - Horiz. % 95.74% 277.30% 160.05% 127.42% 209.69% 60.05% 100.00%
EPS 1.54 0.65 -0.21 -1.68 -0.94 1.38 -1.28 - YoY % 136.92% 409.52% 87.50% -78.72% -168.12% 207.81% - Horiz. % -120.31% -50.78% 16.41% 131.25% 73.44% -107.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1068 0.2545 0.2462 0.2333 0.3282 0.3338 0.0669 7.46% YoY % -58.04% 3.37% 5.53% -28.92% -1.68% 398.95% - Horiz. % 159.64% 380.42% 368.01% 348.73% 490.58% 498.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.7350 0.1150 0.1800 0.0450 0.1200 0.1650 0.1850 -
P/RPS 17.86 0.92 2.59 0.75 1.21 5.21 2.85 32.60% YoY % 1,841.30% -64.48% 245.33% -38.02% -76.78% 82.81% - Horiz. % 626.67% 32.28% 90.88% 26.32% 42.46% 182.81% 100.00%
P/EPS 47.05 16.72 -82.51 -2.40 -11.45 9.59 -9.39 - YoY % 181.40% 120.26% -3,337.92% 79.04% -219.40% 202.13% - Horiz. % -501.06% -178.06% 878.70% 25.56% 121.94% -102.13% 100.00%
EY 2.13 5.98 -1.21 -41.71 -8.73 10.43 -10.65 - YoY % -64.38% 594.21% 97.10% -377.78% -183.70% 197.93% - Horiz. % -20.00% -56.15% 11.36% 391.64% 81.97% -97.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 6.77 0.42 0.71 0.17 0.33 0.40 1.80 22.59% YoY % 1,511.90% -40.85% 317.65% -48.48% -17.50% -77.78% - Horiz. % 376.11% 23.33% 39.44% 9.44% 18.33% 22.22% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 30/11/22 31/05/21 30/06/20 29/05/19 31/05/18 31/05/17 -
Price 0.9750 0.1200 0.1500 0.0700 0.1100 0.1400 0.1850 -
P/RPS 23.69 0.96 2.16 1.16 1.11 4.42 2.85 38.49% YoY % 2,367.71% -55.56% 86.21% 4.50% -74.89% 55.09% - Horiz. % 831.23% 33.68% 75.79% 40.70% 38.95% 155.09% 100.00%
P/EPS 62.41 17.45 -68.76 -3.73 -10.50 8.14 -9.39 - YoY % 257.65% 125.38% -1,743.43% 64.48% -228.99% 186.69% - Horiz. % -664.64% -185.84% 732.27% 39.72% 111.82% -86.69% 100.00%
EY 1.60 5.73 -1.45 -26.81 -9.53 12.29 -10.65 - YoY % -72.08% 495.17% 94.59% -181.32% -177.54% 215.40% - Horiz. % -15.02% -53.80% 13.62% 251.74% 89.48% -115.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.98 0.44 0.59 0.27 0.30 0.34 1.80 28.03% YoY % 1,940.91% -25.42% 118.52% -10.00% -11.76% -81.11% - Horiz. % 498.89% 24.44% 32.78% 15.00% 16.67% 18.89% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SMRT Q3 Financial Results - 30.11.2022 - final.pdf 
