[SMTRACK] QoQ Cumulative Quarter Result on 30-Sep-2023

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 98.4%
YoY- 93.28%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 17,250 14,708 11,054 4,782 15,970 12,534 6,089 100.34%
PBT 5,062 -1,580 -187 442 -14,118 -9,685 -10,801 -
Tax -984 -925 -819 -318 -423 -43 -43 707.56%
NP 4,078 -2,505 -1,006 124 -14,541 -9,728 -10,844 -
-
NP to SH 2,640 -4,027 -2,454 -236 -14,742 -10,037 -10,708 -
-
Tax Rate 19.44% - - 71.95% - - - -
Total Cost 13,172 17,213 12,060 4,658 30,511 22,262 16,933 -15.43%
-
Net Worth 86,530 72,931 72,621 71,857 74,141 78,897 72,371 12.66%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 86,530 72,931 72,621 71,857 74,141 78,897 72,371 12.66%
NOSH 1,298,736 1,289,785 1,222,973 1,214,943 1,186,267 1,169,924 1,169,924 7.21%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 23.64% -17.03% -9.10% 2.59% -91.05% -77.61% -178.09% -
ROE 3.05% -5.52% -3.38% -0.33% -19.88% -12.72% -14.80% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1.40 1.21 0.91 0.40 1.72 1.43 0.76 50.32%
EPS 0.21 -0.33 -0.20 -0.02 -1.59 -1.14 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.06 0.06 0.08 0.09 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 1,214,943
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1.40 1.19 0.90 0.39 1.29 1.01 0.49 101.48%
EPS 0.21 -0.33 -0.20 -0.02 -1.19 -0.81 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0591 0.0588 0.0582 0.06 0.0639 0.0586 12.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.04 0.045 0.05 0.03 0.025 0.035 0.05 -
P/RPS 2.87 3.72 5.47 7.51 1.45 2.45 6.60 -42.63%
P/EPS 18.73 -13.58 -24.66 -152.24 -1.57 -3.06 -3.75 -
EY 5.34 -7.36 -4.05 -0.66 -63.63 -32.71 -26.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.83 0.50 0.31 0.39 0.56 1.18%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 29/05/24 28/02/24 22/11/23 30/08/23 29/05/23 28/02/23 -
Price 0.025 0.045 0.05 0.04 0.025 0.03 0.04 -
P/RPS 1.79 3.72 5.47 10.02 1.45 2.10 5.28 -51.41%
P/EPS 11.71 -13.58 -24.66 -202.99 -1.57 -2.62 -3.00 -
EY 8.54 -7.36 -4.05 -0.49 -63.63 -38.16 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.75 0.83 0.67 0.31 0.33 0.44 -12.53%

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