[SMTRACK] YoY Annualized Quarter Result on 31-Oct-2021

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
31-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Oct-2021
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Revenue 15,970 162 112 0 1,700 1,999 3,120 26.26%
PBT -14,118 -3,456 -4,632 0 -6,620 -1,036 -9,297 6.14%
Tax -423 0 0 0 0 0 0 -
NP -14,541 -3,456 -4,632 0 -6,620 -1,036 -9,297 6.59%
-
NP to SH -14,742 -3,282 -4,432 0 -6,420 -806 -9,195 6.97%
-
Tax Rate - - - - - - - -
Total Cost 30,511 3,618 4,744 0 8,320 3,035 12,418 13.69%
-
Net Worth 74,141 65,854 61,743 45,765 23,888 123,683 12,532 28.89%
Dividend
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Net Worth 74,141 65,854 61,743 45,765 23,888 123,683 12,532 28.89%
NOSH 1,186,267 819,189 769,189 457,657 229,697 176,690 250,654 24.85%
Ratio Analysis
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
NP Margin -91.05% -2,133.33% -4,135.71% 0.00% -389.41% -51.83% -297.91% -
ROE -19.88% -4.98% -7.18% 0.00% -26.87% -0.65% -73.37% -
Per Share
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.72 0.02 0.02 0.00 0.74 1.13 1.25 4.66%
EPS -1.59 -0.44 -0.64 0.00 -2.88 -0.01 -3.67 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.10 0.104 0.70 0.05 6.94%
Adjusted Per Share Value based on latest NOSH - 457,657
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.29 0.01 0.01 0.00 0.14 0.16 0.25 26.40%
EPS -1.19 -0.27 -0.36 0.00 -0.52 -0.07 -0.74 7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0533 0.05 0.0371 0.0193 0.1002 0.0101 28.97%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Date 30/06/23 30/06/22 31/03/22 29/10/21 30/10/20 30/07/20 30/06/16 -
Price 0.025 0.065 0.08 0.085 0.155 0.145 0.075 -
P/RPS 1.45 293.59 490.03 0.00 20.94 12.82 6.02 -18.39%
P/EPS -1.57 -14.49 -12.38 0.00 -5.55 -31.79 -2.04 -3.67%
EY -63.63 -6.90 -8.08 0.00 -18.03 -3.15 -48.91 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.72 0.89 0.85 1.49 0.21 1.50 -20.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Date 30/08/23 26/08/22 25/05/22 31/12/21 31/12/20 19/10/20 30/09/16 -
Price 0.025 0.045 0.08 0.19 0.18 0.20 0.06 -
P/RPS 1.45 203.25 490.03 0.00 24.32 17.68 4.82 -15.76%
P/EPS -1.57 -10.03 -12.38 0.00 -6.44 -43.84 -1.64 -0.62%
EY -63.63 -9.97 -8.08 0.00 -15.53 -2.28 -61.14 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 0.89 1.90 1.73 0.29 1.20 -17.57%

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