SMRT Holdings Bhd
KLSE:SMRT
Income Statement
Earnings Waterfall
SMRT Holdings Bhd
Revenue
|
171.1m
MYR
|
Cost of Revenue
|
-69.2m
MYR
|
Gross Profit
|
101.9m
MYR
|
Operating Expenses
|
-17.6m
MYR
|
Operating Income
|
84.3m
MYR
|
Other Expenses
|
-42.9m
MYR
|
Net Income
|
41.4m
MYR
|
Income Statement
SMRT Holdings Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
52
N/A
|
64
+22%
|
83
+29%
|
108
+30%
|
122
+13%
|
128
+5%
|
124
-3%
|
113
-8%
|
101
-11%
|
92
-9%
|
85
-7%
|
81
-5%
|
81
+1%
|
81
-1%
|
85
+5%
|
92
+8%
|
102
+11%
|
94
-8%
|
96
+2%
|
113
+17%
|
128
+14%
|
157
+22%
|
161
+2%
|
141
-13%
|
141
+0%
|
125
-11%
|
125
+0%
|
134
+7%
|
132
-1%
|
138
+5%
|
144
+4%
|
155
+7%
|
160
+3%
|
166
+4%
|
174
+5%
|
183
+6%
|
179
-2%
|
191
+7%
|
88
-54%
|
200
+128%
|
171
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31)
|
(35)
|
(45)
|
(60)
|
(77)
|
(81)
|
(79)
|
(76)
|
(69)
|
(63)
|
(58)
|
(49)
|
(55)
|
(55)
|
(60)
|
(66)
|
(68)
|
(63)
|
(66)
|
(82)
|
(91)
|
(106)
|
(99)
|
(77)
|
(87)
|
(82)
|
(82)
|
(82)
|
(74)
|
(68)
|
(70)
|
(77)
|
(73)
|
(77)
|
(79)
|
(81)
|
(72)
|
(75)
|
(38)
|
(82)
|
(69)
|
|
Gross Profit |
22
N/A
|
29
+33%
|
38
+33%
|
47
+24%
|
44
-6%
|
47
+6%
|
44
-6%
|
37
-16%
|
32
-15%
|
29
-8%
|
27
-7%
|
32
+17%
|
27
-17%
|
26
-2%
|
25
-3%
|
26
+1%
|
34
+32%
|
31
-8%
|
30
-4%
|
31
+2%
|
37
+22%
|
51
+39%
|
62
+20%
|
64
+3%
|
54
-14%
|
43
-21%
|
44
+2%
|
51
+17%
|
58
+13%
|
71
+21%
|
74
+5%
|
78
+6%
|
88
+12%
|
89
+2%
|
94
+6%
|
102
+8%
|
108
+5%
|
116
+8%
|
49
-57%
|
118
+139%
|
102
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(17)
|
(22)
|
(28)
|
(31)
|
(34)
|
(34)
|
(35)
|
(52)
|
(53)
|
(55)
|
(58)
|
(50)
|
(51)
|
(50)
|
(47)
|
76
|
90
|
85
|
79
|
(35)
|
(60)
|
(64)
|
(68)
|
(85)
|
(84)
|
(84)
|
(80)
|
(47)
|
(52)
|
(47)
|
(49)
|
(60)
|
(62)
|
(65)
|
(69)
|
(67)
|
(30)
|
(31)
|
(28)
|
(18)
|
|
Selling, General & Administrative |
(12)
|
(17)
|
(23)
|
(29)
|
(32)
|
(35)
|
(37)
|
(38)
|
(53)
|
(54)
|
(55)
|
(57)
|
(53)
|
(53)
|
(52)
|
(50)
|
(41)
|
(56)
|
(61)
|
(67)
|
(67)
|
(65)
|
(70)
|
(75)
|
(71)
|
(87)
|
(86)
|
(84)
|
(55)
|
(65)
|
(60)
|
(60)
|
(53)
|
(64)
|
(67)
|
(72)
|
(73)
|
(74)
|
(36)
|
(74)
|
(61)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
1
|
1
|
0
|
(1)
|
3
|
2
|
2
|
2
|
117
|
146
|
146
|
146
|
32
|
5
|
6
|
6
|
(15)
|
3
|
3
|
4
|
7
|
13
|
13
|
11
|
(7)
|
2
|
2
|
3
|
6
|
44
|
4
|
47
|
44
|
|
Operating Income |
10
N/A
|
12
+14%
|
16
+32%
|
19
+20%
|
14
-29%
|
14
+0%
|
10
-25%
|
3
-74%
|
(20)
N/A
|
(23)
-17%
|
(27)
-17%
|
(26)
+6%
|
(23)
+9%
|
(25)
-6%
|
(24)
+2%
|
(22)
+11%
|
109
N/A
|
121
+11%
|
115
-5%
|
110
-5%
|
3
-98%
|
(8)
N/A
|
(2)
+78%
|
(5)
-169%
|
(31)
-543%
|
(41)
-32%
|
(40)
+3%
|
(28)
+29%
|
11
N/A
|
19
+78%
|
27
+40%
|
29
+8%
|
28
-4%
|
27
-4%
|
30
+10%
|
33
+11%
|
40
+23%
|
85
+111%
|
18
-79%
|
90
+403%
|
84
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(8)
|
(9)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(3)
|
(7)
|
(13)
|
(19)
|
(24)
|
(23)
|
(21)
|
(19)
|
(22)
|
(19)
|
(19)
|
(17)
|
(16)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(0)
|
(9)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
10
N/A
|
11
+12%
|
15
+31%
|
18
+19%
|
12
-32%
|
12
-1%
|
6
-48%
|
(2)
N/A
|
(28)
-1 052%
|
(32)
-16%
|
(35)
-10%
|
(34)
+3%
|
(33)
+3%
|
(37)
-10%
|
(36)
+2%
|
(32)
+11%
|
101
N/A
|
113
+12%
|
108
-4%
|
103
-5%
|
(4)
N/A
|
(15)
-312%
|
(15)
-1%
|
(24)
-61%
|
(56)
-134%
|
(64)
-14%
|
(60)
+5%
|
(48)
+21%
|
(13)
+73%
|
(0)
+96%
|
8
N/A
|
11
+45%
|
8
-32%
|
12
+60%
|
15
+19%
|
19
+32%
|
26
+33%
|
69
+170%
|
18
-75%
|
81
+359%
|
80
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
3
|
4
|
5
|
6
|
6
|
6
|
5
|
4
|
1
|
0
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
8
|
9
|
11
|
14
|
7
|
6
|
0
|
(8)
|
(30)
|
(34)
|
(36)
|
(36)
|
(36)
|
(39)
|
(38)
|
(32)
|
99
|
111
|
106
|
102
|
(1)
|
(11)
|
(10)
|
(18)
|
(50)
|
(58)
|
(56)
|
(43)
|
(12)
|
(0)
|
7
|
10
|
9
|
14
|
17
|
22
|
25
|
68
|
17
|
80
|
79
|
|
Income to Minority Interest |
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
4
|
4
|
4
|
2
|
5
|
10
|
15
|
15
|
10
|
3
|
(2)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(15)
|
(10)
|
(18)
|
(14)
|
|
Net Income (Common) |
8
N/A
|
8
+3%
|
10
+20%
|
12
+19%
|
6
-53%
|
5
-9%
|
0
-99%
|
(8)
N/A
|
(30)
-292%
|
(34)
-13%
|
(37)
-7%
|
(37)
0%
|
(37)
-1%
|
(40)
-7%
|
(39)
+3%
|
(34)
+12%
|
98
N/A
|
110
+12%
|
108
-2%
|
105
-2%
|
3
-97%
|
(7)
N/A
|
(8)
-6%
|
(14)
-73%
|
(40)
-194%
|
(43)
-8%
|
(40)
+7%
|
(34)
+17%
|
(9)
+72%
|
(3)
+71%
|
2
N/A
|
4
+84%
|
2
-58%
|
6
+229%
|
7
+27%
|
9
+32%
|
11
+23%
|
53
+367%
|
(17)
N/A
|
37
N/A
|
41
+11%
|
|
EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.02
-67%
|
0.01
-50%
|
-0.01
N/A
|
-0.04
-300%
|
-0.12
-200%
|
-0.14
-17%
|
-0.15
-7%
|
-0.15
N/A
|
-0.13
+13%
|
-0.15
-15%
|
-0.14
+7%
|
-0.09
+36%
|
0.25
N/A
|
0.3
+20%
|
0.26
-13%
|
0.26
N/A
|
0.01
-96%
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.1
-150%
|
-0.11
-10%
|
-0.1
+9%
|
-0.08
+20%
|
-0.02
+75%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.13
+333%
|
-0.03
N/A
|
0.08
N/A
|
0.08
N/A
|