Highlights

[SMTRACK] YoY Quarter Result on 2018-07-31 [#4]

Stock [SMTRACK]: SMTRACK BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -939.76%    YoY -     32.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
Revenue 661 878 801 45 151 711 15 91.31%
  YoY % -24.72% 9.61% 1,680.00% -70.20% -78.76% 4,640.00% -
  Horiz. % 4,406.67% 5,853.33% 5,340.00% 300.00% 1,006.67% 4,740.00% 100.00%
PBT -4,367 -6,479 -60 275 -2,168 -11,753 -1,352 22.25%
  YoY % 32.60% -10,698.33% -121.82% 112.68% 81.55% -769.30% -
  Horiz. % 323.00% 479.22% 4.44% -20.34% 160.36% 869.30% 100.00%
Tax 0 0 0 1 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -4,367 -6,479 -60 276 -2,168 -11,753 -1,352 22.25%
  YoY % 32.60% -10,698.33% -121.74% 112.73% 81.55% -769.30% -
  Horiz. % 323.00% 479.22% 4.44% -20.41% 160.36% 869.30% 100.00%
NP to SH -4,367 -6,479 -60 311 -2,168 -11,733 -1,352 22.25%
  YoY % 32.60% -10,698.33% -119.29% 114.35% 81.52% -767.83% -
  Horiz. % 323.00% 479.22% 4.44% -23.00% 160.36% 867.83% 100.00%
Tax Rate - % - % - % -0.36 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 5,028 7,357 861 -231 2,319 12,464 1,367 25.00%
  YoY % -31.66% 754.47% 472.73% -109.96% -81.39% 811.78% -
  Horiz. % 367.81% 538.19% 62.98% -16.90% 169.64% 911.78% 100.00%
Net Worth 12,913 10,394 14,607 16,963 17,578 24,963 40,559 -17.81%
  YoY % 24.24% -28.84% -13.89% -3.50% -29.58% -38.45% -
  Horiz. % 31.84% 25.63% 36.01% 41.82% 43.34% 61.55% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
Net Worth 12,913 10,394 14,607 16,963 17,578 24,963 40,559 -17.81%
  YoY % 24.24% -28.84% -13.89% -3.50% -29.58% -38.45% -
  Horiz. % 31.84% 25.63% 36.01% 41.82% 43.34% 61.55% 100.00%
NOSH 143,480 346,470 292,142 282,727 292,972 226,943 225,333 -7.44%
  YoY % -58.59% 18.60% 3.33% -3.50% 29.09% 0.71% -
  Horiz. % 63.67% 153.76% 129.65% 125.47% 130.02% 100.71% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
NP Margin -660.67 % -737.93 % -7.49 % 613.33 % -1,435.76 % -1,653.02 % -9,013.33 % -36.10%
  YoY % 10.47% -9,752.20% -101.22% 142.72% 13.14% 81.66% -
  Horiz. % 7.33% 8.19% 0.08% -6.80% 15.93% 18.34% 100.00%
ROE -33.82 % -62.33 % -0.41 % 1.83 % -12.33 % -47.00 % -3.33 % 48.77%
  YoY % 45.74% -15,102.44% -122.40% 114.84% 73.77% -1,311.41% -
  Horiz. % 1,015.62% 1,871.77% 12.31% -54.95% 370.27% 1,411.41% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
RPS 0.46 0.25 0.27 0.02 0.05 0.31 0.01 92.72%
  YoY % 84.00% -7.41% 1,250.00% -60.00% -83.87% 3,000.00% -
  Horiz. % 4,600.00% 2,500.00% 2,700.00% 200.00% 500.00% 3,100.00% 100.00%
EPS -3.04 -1.87 -0.02 0.11 -0.74 -5.17 -0.60 32.06%
  YoY % -62.57% -9,250.00% -118.18% 114.86% 85.69% -761.67% -
  Horiz. % 506.67% 311.67% 3.33% -18.33% 123.33% 861.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0300 0.0500 0.0600 0.0600 0.1100 0.1800 -11.20%
  YoY % 200.00% -40.00% -16.67% 0.00% -45.45% -38.89% -
  Horiz. % 50.00% 16.67% 27.78% 33.33% 33.33% 61.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 146,607
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
RPS 0.45 0.60 0.55 0.03 0.10 0.48 0.01 92.00%
  YoY % -25.00% 9.09% 1,733.33% -70.00% -79.17% 4,700.00% -
  Horiz. % 4,500.00% 6,000.00% 5,500.00% 300.00% 1,000.00% 4,800.00% 100.00%
EPS -2.98 -4.42 -0.04 0.21 -1.48 -8.00 -0.92 22.31%
  YoY % 32.58% -10,950.00% -119.05% 114.19% 81.50% -769.57% -
  Horiz. % 323.91% 480.43% 4.35% -22.83% 160.87% 869.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0881 0.0709 0.0996 0.1157 0.1199 0.1703 0.2767 -17.81%
  YoY % 24.26% -28.82% -13.92% -3.50% -29.59% -38.45% -
  Horiz. % 31.84% 25.62% 36.00% 41.81% 43.33% 61.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 30/09/13 28/09/12 -
Price 0.1150 0.0450 0.0800 0.0750 0.0800 0.0900 0.2300 -
P/RPS 24.96 17.76 29.18 471.21 155.22 28.73 3,455.11 -57.04%
  YoY % 40.54% -39.14% -93.81% 203.58% 440.27% -99.17% -
  Horiz. % 0.72% 0.51% 0.84% 13.64% 4.49% 0.83% 100.00%
P/EPS -3.78 -2.41 -389.52 68.18 -10.81 -1.74 -38.33 -32.76%
  YoY % -56.85% 99.38% -671.31% 730.71% -521.26% 95.46% -
  Horiz. % 9.86% 6.29% 1,016.23% -177.88% 28.20% 4.54% 100.00%
EY -26.47 -41.56 -0.26 1.47 -9.25 -57.44 -2.61 48.73%
  YoY % 36.31% -15,884.62% -117.69% 115.89% 83.90% -2,100.77% -
  Horiz. % 1,014.18% 1,592.34% 9.96% -56.32% 354.41% 2,200.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 1.50 1.60 1.25 1.33 0.82 1.28 -
  YoY % -14.67% -6.25% 28.00% -6.02% 62.20% -35.94% -
  Horiz. % 100.00% 117.19% 125.00% 97.66% 103.91% 64.06% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 30/09/12 CAGR
Date 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 22/11/13 26/11/12 -
Price 0.1050 0.1300 0.0600 0.1250 0.0850 0.1000 0.2100 -
P/RPS 22.79 51.30 21.88 785.35 164.92 31.92 3,154.67 -57.04%
  YoY % -55.58% 134.46% -97.21% 376.20% 416.67% -98.99% -
  Horiz. % 0.72% 1.63% 0.69% 24.89% 5.23% 1.01% 100.00%
P/EPS -3.45 -6.95 -292.14 113.64 -11.49 -1.93 -35.00 -32.77%
  YoY % 50.36% 97.62% -357.08% 1,089.03% -495.34% 94.49% -
  Horiz. % 9.86% 19.86% 834.69% -324.69% 32.83% 5.51% 100.00%
EY -28.99 -14.38 -0.34 0.88 -8.71 -51.70 -2.86 48.72%
  YoY % -101.60% -4,129.41% -138.64% 110.10% 83.15% -1,707.69% -
  Horiz. % 1,013.64% 502.80% 11.89% -30.77% 304.55% 1,807.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 4.33 1.20 2.08 1.42 0.91 1.17 -
  YoY % -72.98% 260.83% -42.31% 46.48% 56.04% -22.22% -
  Horiz. % 100.00% 370.09% 102.56% 177.78% 121.37% 77.78% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 

TOP ARTICLES

1. Jaks Resources (7) - Uncle Koon's Information Inaccurate Icon8888 Gossips About Stocks
2. How to trade in a bearish volatile market? Bull Traders Education Series
3. Jaks - Winner Andy Ang Financialpedia
4. My E.G. - Unexplainable Drop? - Salvador Dali Good Articles to Share
5. PADINI - BLOODBATH PADINI HOLDINGS BERHAD
Partners & Brokers