[SMTRACK] YoY TTM Result on 31-Mar-2022

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 18.34%
YoY- -52.28%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Revenue 17,250 15,889 4,896 3,800 3,658 1,467 2,019 79.53%
PBT 5,062 -12,391 -4,285 -4,770 -4,325 -2,227 -2,307 -
Tax -984 -422 0 0 0 0 0 -
NP 4,078 -12,813 -4,285 -4,770 -4,325 -2,227 -2,307 -
-
NP to SH 2,640 -13,100 -3,868 -4,630 -4,224 -1,951 -1,994 -
-
Tax Rate 19.44% - - - - - - -
Total Cost 13,172 28,702 9,181 8,570 7,983 3,694 4,326 35.49%
-
Net Worth 86,530 74,141 61,743 44,765 45,765 0 23,888 42.06%
Dividend
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Net Worth 86,530 74,141 61,743 44,765 45,765 0 23,888 42.06%
NOSH 1,298,736 1,186,267 769,189 447,657 457,657 229,697 229,697 60.41%
Ratio Analysis
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
NP Margin 23.64% -80.64% -87.52% -125.53% -118.23% -151.81% -114.26% -
ROE 3.05% -17.67% -6.26% -10.34% -9.23% 0.00% -8.35% -
Per Share
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
RPS 1.40 1.71 0.71 0.85 0.80 0.64 0.88 13.50%
EPS 0.21 -1.41 -0.56 -1.03 -0.92 -0.85 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.10 0.10 0.00 0.104 -10.23%
Adjusted Per Share Value based on latest NOSH - 769,189
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
RPS 1.31 1.20 0.37 0.29 0.28 0.11 0.15 80.61%
EPS 0.20 -0.99 -0.29 -0.35 -0.32 -0.15 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0561 0.0467 0.0339 0.0346 0.00 0.0181 42.02%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Date 28/06/24 30/06/23 31/03/22 30/07/21 29/10/21 31/12/20 30/10/20 -
Price 0.04 0.025 0.08 0.08 0.085 0.18 0.155 -
P/RPS 2.87 1.46 11.21 9.42 10.63 28.18 17.63 -39.05%
P/EPS 18.73 -1.77 -14.19 -7.73 -9.21 -21.19 -17.86 -
EY 5.34 -56.54 -7.05 -12.93 -10.86 -4.72 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.31 0.89 0.80 0.85 0.00 1.49 -23.05%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Date 27/08/24 30/08/23 25/05/22 27/09/21 31/12/21 - 31/12/20 -
Price 0.025 0.025 0.08 0.095 0.19 0.00 0.18 -
P/RPS 1.79 1.46 11.21 11.19 23.77 0.00 20.48 -48.56%
P/EPS 11.71 -1.77 -14.19 -9.19 -20.59 0.00 -20.74 -
EY 8.54 -56.54 -7.05 -10.89 -4.86 0.00 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.89 0.95 1.90 0.00 1.73 -34.83%

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