[SMTRACK] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 14,708 12,534 0 1,275 1,511 1,274 849 61.85%
PBT -1,580 -9,685 0 -4,639 9 163 -699 14.76%
Tax -925 -43 0 0 0 0 0 -
NP -2,505 -9,728 0 -4,639 9 163 -699 24.04%
-
NP to SH -4,027 -10,037 0 -4,574 9 163 -699 34.39%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 17,213 22,262 0 5,914 1,502 1,111 1,548 50.17%
-
Net Worth 72,931 78,897 0 44,765 17,669 13,401 17,217 27.59%
Dividend
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 72,931 78,897 0 44,765 17,669 13,401 17,217 27.59%
NOSH 1,289,785 1,169,924 447,657 447,657 176,690 148,900 143,480 44.88%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -17.03% -77.61% 0.00% -363.84% 0.60% 12.79% -82.33% -
ROE -5.52% -12.72% 0.00% -10.22% 0.05% 1.22% -4.06% -
Per Share
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 1.21 1.43 0.00 0.28 0.86 0.86 0.59 12.89%
EPS -0.33 -1.14 0.00 -1.02 0.06 0.11 -0.49 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.00 0.10 0.10 0.09 0.12 -11.04%
Adjusted Per Share Value based on latest NOSH - 447,657
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 1.19 1.01 0.00 0.10 0.12 0.10 0.07 61.33%
EPS -0.33 -0.81 0.00 -0.37 0.00 0.01 -0.06 33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0639 0.00 0.0362 0.0143 0.0109 0.0139 27.67%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 29/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.045 0.035 0.095 0.085 0.11 0.135 0.115 -
P/RPS 3.72 2.45 0.00 29.84 12.86 15.78 19.43 -24.35%
P/EPS -13.58 -3.06 0.00 -8.32 2,159.55 123.32 -23.61 -8.91%
EY -7.36 -32.71 0.00 -12.02 0.05 0.81 -4.24 9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.39 0.00 0.85 1.10 1.50 0.96 -4.08%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 29/05/24 29/05/23 - 09/07/21 23/06/20 26/06/19 27/06/18 -
Price 0.045 0.03 0.00 0.08 0.11 0.205 0.11 -
P/RPS 3.72 2.10 0.00 28.09 12.86 23.96 18.59 -23.78%
P/EPS -13.58 -2.62 0.00 -7.83 2,159.55 187.27 -22.58 -8.22%
EY -7.36 -38.16 0.00 -12.77 0.05 0.53 -4.43 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.33 0.00 0.80 1.10 2.28 0.92 -3.39%

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