[SMTRACK] QoQ Cumulative Quarter Result on 30-Sep-2024

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024
Profit Trend
QoQ- -799.92%
YoY- -7729.66%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 21,902 17,250 14,708 11,054 4,782 15,970 12,534 44.92%
PBT -15,858 5,062 -1,580 -187 442 -14,118 -9,685 38.79%
Tax -1,336 -984 -925 -819 -318 -423 -43 882.14%
NP -17,194 4,078 -2,505 -1,006 124 -14,541 -9,728 46.03%
-
NP to SH -18,478 2,640 -4,027 -2,454 -236 -14,742 -10,037 50.04%
-
Tax Rate - 19.44% - - 71.95% - - -
Total Cost 39,096 13,172 17,213 12,060 4,658 30,511 22,262 45.41%
-
Net Worth 62,006 86,530 72,931 72,621 71,857 74,141 78,897 -14.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 62,006 86,530 72,931 72,621 71,857 74,141 78,897 -14.80%
NOSH 1,240,134 1,298,736 1,289,785 1,222,973 1,214,943 1,186,267 1,169,924 3.95%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -78.50% 23.64% -17.03% -9.10% 2.59% -91.05% -77.61% -
ROE -29.80% 3.05% -5.52% -3.38% -0.33% -19.88% -12.72% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.77 1.40 1.21 0.91 0.40 1.72 1.43 15.23%
EPS -1.49 0.21 -0.33 -0.20 -0.02 -1.59 -1.14 19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.06 0.06 0.06 0.08 0.09 -32.34%
Adjusted Per Share Value based on latest NOSH - 1,234,970
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.77 1.40 1.19 0.90 0.39 1.29 1.01 45.20%
EPS -1.50 0.21 -0.33 -0.20 -0.02 -1.19 -0.81 50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0701 0.0591 0.0588 0.0582 0.06 0.0639 -14.82%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.025 0.04 0.045 0.05 0.03 0.025 0.035 -
P/RPS 1.42 2.87 3.72 5.47 7.51 1.45 2.45 -30.41%
P/EPS -1.68 18.73 -13.58 -24.66 -152.24 -1.57 -3.06 -32.87%
EY -59.60 5.34 -7.36 -4.05 -0.66 -63.63 -32.71 49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.75 0.83 0.50 0.31 0.39 17.96%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 29/05/24 28/02/24 22/11/23 30/08/23 29/05/23 -
Price 0.015 0.025 0.045 0.05 0.04 0.025 0.03 -
P/RPS 0.85 1.79 3.72 5.47 10.02 1.45 2.10 -45.19%
P/EPS -1.01 11.71 -13.58 -24.66 -202.99 -1.57 -2.62 -46.93%
EY -99.33 8.54 -7.36 -4.05 -0.49 -63.63 -38.16 88.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.75 0.83 0.67 0.31 0.33 -6.14%

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