[SMTRACK] YoY TTM Result on 31-Jan-2020 [#2]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -3.97%
YoY- 62.64%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 6,089 850 1,892 1,806 1,885 2,153 2,066 20.03%
PBT -10,801 -2,985 -3,220 -1,821 -4,698 -6,818 -3,579 20.52%
Tax -43 0 0 0 0 0 0 -
NP -10,844 -2,985 -3,220 -1,821 -4,698 -6,818 -3,579 20.60%
-
NP to SH -10,707 -2,912 -2,915 -1,755 -4,698 -6,818 -3,579 20.34%
-
Tax Rate - - - - - - - -
Total Cost 16,933 3,835 5,112 3,627 6,583 8,971 5,645 20.39%
-
Net Worth 72,371 0 22,740 17,669 13,194 18,664 1,733 87.87%
Dividend
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 72,371 0 22,740 17,669 13,194 18,664 1,733 87.87%
NOSH 1,169,924 447,657 229,697 176,690 146,607 135,822 34,676 81.22%
Ratio Analysis
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -178.09% -351.18% -170.19% -100.83% -249.23% -316.67% -173.23% -
ROE -14.79% 0.00% -12.82% -9.93% -35.61% -36.53% -206.43% -
Per Share
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 0.76 0.19 0.82 1.02 1.29 2.08 5.96 -29.39%
EPS -1.33 -0.65 -1.27 -0.99 -3.20 -6.58 -10.32 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.099 0.10 0.09 0.18 0.05 10.44%
Adjusted Per Share Value based on latest NOSH - 176,690
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 0.49 0.07 0.15 0.15 0.15 0.17 0.17 19.58%
EPS -0.87 -0.24 -0.24 -0.14 -0.38 -0.55 -0.29 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.00 0.0184 0.0143 0.0107 0.0151 0.0014 87.95%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 30/12/22 30/06/21 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.05 0.08 0.16 0.09 0.07 0.235 0.035 -
P/RPS 6.60 42.13 19.42 8.81 5.44 11.32 0.59 50.38%
P/EPS -3.76 -12.30 -12.61 -9.06 -2.18 -3.57 -0.34 50.09%
EY -26.63 -8.13 -7.93 -11.04 -45.78 -27.98 -294.89 -33.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 1.62 0.90 0.78 1.31 0.70 -3.70%
Price Multiplier on Announcement Date
31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/02/23 - 31/03/21 27/03/20 27/03/19 29/03/18 31/03/17 -
Price 0.04 0.00 0.105 0.06 0.075 0.15 0.065 -
P/RPS 5.28 0.00 12.75 5.87 5.83 7.22 1.09 30.55%
P/EPS -3.00 0.00 -8.27 -6.04 -2.34 -2.28 -0.63 30.17%
EY -33.29 0.00 -12.09 -16.55 -42.73 -43.84 -158.79 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 1.06 0.60 0.83 0.83 1.30 -16.72%

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