[SMTRACK] YoY TTM Result on 31-Dec-2020

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- 2.16%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
Revenue 15,889 2,424 4,896 1,467 2,019 1,999 3,128 26.12%
PBT -12,391 -4,725 -4,285 -2,227 -2,307 -483 -3,786 18.44%
Tax -422 0 0 0 0 0 0 -
NP -12,813 -4,725 -4,285 -2,227 -2,307 -483 -3,786 19.01%
-
NP to SH -13,100 -4,288 -3,868 -1,951 -1,994 -220 -3,668 19.93%
-
Tax Rate - - - - - - - -
Total Cost 28,702 7,149 9,181 3,694 4,326 2,482 6,914 22.53%
-
Net Worth 74,141 65,854 61,743 0 23,888 123,683 14,698 25.99%
Dividend
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
Net Worth 74,141 65,854 61,743 0 23,888 123,683 14,698 25.99%
NOSH 1,186,267 819,189 769,189 229,697 229,697 176,690 293,978 22.04%
Ratio Analysis
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
NP Margin -80.64% -194.93% -87.52% -151.81% -114.26% -24.16% -121.04% -
ROE -17.67% -6.51% -6.26% 0.00% -8.35% -0.18% -24.95% -
Per Share
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.71 0.33 0.71 0.64 0.88 1.13 1.06 7.06%
EPS -1.41 -0.59 -0.56 -0.85 -0.87 -0.12 -1.25 1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.00 0.104 0.70 0.05 6.94%
Adjusted Per Share Value based on latest NOSH - 229,697
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.29 0.20 0.40 0.12 0.16 0.16 0.25 26.40%
EPS -1.06 -0.35 -0.31 -0.16 -0.16 -0.02 -0.30 19.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0533 0.05 0.00 0.0193 0.1002 0.0119 25.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
Date 30/06/23 30/06/22 31/03/22 31/12/20 30/10/20 30/07/20 30/06/16 -
Price 0.025 0.065 0.08 0.18 0.155 0.145 0.075 -
P/RPS 1.46 19.62 11.21 28.18 17.63 12.82 7.05 -20.13%
P/EPS -1.77 -11.09 -14.19 -21.19 -17.86 -116.46 -6.01 -16.01%
EY -56.54 -9.02 -7.05 -4.72 -5.60 -0.86 -16.64 19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.72 0.89 0.00 1.49 0.21 1.50 -20.16%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/03/22 31/12/20 31/10/20 31/07/20 30/06/16 CAGR
Date 30/08/23 26/08/22 25/05/22 - 31/12/20 19/10/20 30/09/16 -
Price 0.025 0.045 0.08 0.00 0.18 0.20 0.06 -
P/RPS 1.46 13.58 11.21 0.00 20.48 17.68 5.64 -17.55%
P/EPS -1.77 -7.68 -14.19 0.00 -20.74 -160.63 -4.81 -13.30%
EY -56.54 -13.02 -7.05 0.00 -4.82 -0.62 -20.80 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 0.89 0.00 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