Highlights

[SMTRACK] YoY Quarter Result on 2018-10-31 [#1]

Stock [SMTRACK]: SMTRACK BHD
Announcement Date 27-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     100.82%    YoY -     -85.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Revenue 425 474 611 176 75 678 1,774 -16.66%
  YoY % -10.34% -22.42% 247.16% 134.67% -88.94% -61.78% -
  Horiz. % 23.96% 26.72% 34.44% 9.92% 4.23% 38.22% 100.00%
PBT 36 240 -272 -2,106 -1,712 -70 -389 -
  YoY % -85.00% 188.24% 87.08% -23.01% -2,345.71% 82.01% -
  Horiz. % -9.25% -61.70% 69.92% 541.39% 440.10% 17.99% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 36 240 -272 -2,106 -1,712 -70 -389 -
  YoY % -85.00% 188.24% 87.08% -23.01% -2,345.71% 82.01% -
  Horiz. % -9.25% -61.70% 69.92% 541.39% 440.10% 17.99% 100.00%
NP to SH 36 240 -272 -2,101 -1,709 -67 -386 -
  YoY % -85.00% 188.24% 87.05% -22.94% -2,450.75% 82.64% -
  Horiz. % -9.33% -62.18% 70.47% 544.30% 442.75% 17.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 389 234 883 2,282 1,787 748 2,163 -19.66%
  YoY % 66.24% -73.50% -61.31% 27.70% 138.90% -65.42% -
  Horiz. % 17.98% 10.82% 40.82% 105.50% 82.62% 34.58% 100.00%
Net Worth 13,194 4,334 1,733 21,828 38,737 44,258 28,530 -9.37%
  YoY % 204.41% 150.00% -92.06% -43.65% -12.48% 55.13% -
  Horiz. % 46.25% 15.19% 6.08% 76.51% 135.78% 155.13% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 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
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 13,194 4,334 1,733 21,828 38,737 44,258 28,530 -9.37%
  YoY % 204.41% 150.00% -92.06% -43.65% -12.48% 55.13% -
  Horiz. % 46.25% 15.19% 6.08% 76.51% 135.78% 155.13% 100.00%
NOSH 146,607 86,690 34,676 272,857 227,866 232,941 167,826 -1.71%
  YoY % 69.12% 150.00% -87.29% 19.74% -2.18% 38.80% -
  Horiz. % 87.36% 51.65% 20.66% 162.58% 135.78% 138.80% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.47 % 50.63 % -44.52 % -1,196.59 % -2,282.67 % -10.32 % -21.93 % -
  YoY % -83.27% 213.72% 96.28% 47.58% -22,018.89% 52.94% -
  Horiz. % -38.62% -230.87% 203.01% 5,456.41% 10,408.89% 47.06% 100.00%
ROE 0.27 % 5.54 % -15.69 % -9.63 % -4.41 % -0.15 % -1.35 % -
  YoY % -95.13% 135.31% -62.93% -118.37% -2,840.00% 88.89% -
  Horiz. % -20.00% -410.37% 1,162.22% 713.33% 326.67% 11.11% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.29 0.55 1.76 0.06 0.03 0.29 1.06 -15.24%
  YoY % -47.27% -68.75% 2,833.33% 100.00% -89.66% -72.64% -
  Horiz. % 27.36% 51.89% 166.04% 5.66% 2.83% 27.36% 100.00%
EPS 0.02 -0.11 -0.78 -0.77 -0.75 -0.03 -0.23 -
  YoY % 118.18% 85.90% -1.30% -2.67% -2,400.00% 86.96% -
  Horiz. % -8.70% 47.83% 339.13% 334.78% 326.09% 13.04% 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 0.0500 0.0500 0.0800 0.1700 0.1900 0.1700 -7.79%
  YoY % 80.00% 0.00% -37.50% -52.94% -10.53% 11.76% -
  Horiz. % 52.94% 29.41% 29.41% 47.06% 100.00% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,000
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.29 0.32 0.42 0.12 0.05 0.46 1.21 -16.66%
  YoY % -9.38% -23.81% 250.00% 140.00% -89.13% -61.98% -
  Horiz. % 23.97% 26.45% 34.71% 9.92% 4.13% 38.02% 100.00%
EPS 0.02 0.16 -0.19 -1.43 -1.17 -0.05 -0.26 -
  YoY % -87.50% 184.21% 86.71% -22.22% -2,240.00% 80.77% -
  Horiz. % -7.69% -61.54% 73.08% 550.00% 450.00% 19.23% 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 0.0296 0.0118 0.1489 0.2642 0.3019 0.1946 -9.37%
  YoY % 204.05% 150.85% -92.08% -43.64% -12.49% 55.14% -
  Horiz. % 46.25% 15.21% 6.06% 76.52% 135.77% 155.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 30/12/11 - -
Price 0.0950 0.1600 0.0550 0.1100 0.1800 0.2450 0.0000 -
P/RPS 32.77 29.26 3.12 170.54 546.88 84.17 0.00 -
  YoY % 12.00% 837.82% -98.17% -68.82% 549.73% 0.00% -
  Horiz. % 38.93% 34.76% 3.71% 202.61% 649.73% 100.00% -
P/EPS 386.88 57.79 -7.01 -14.29 -24.00 -851.80 0.00 -
  YoY % 569.46% 924.39% 50.94% 40.46% 97.18% 0.00% -
  Horiz. % -45.42% -6.78% 0.82% 1.68% 2.82% 100.00% -
EY 0.26 1.73 -14.26 -7.00 -4.17 -0.12 0.00 -
  YoY % -84.97% 112.13% -103.71% -67.87% -3,375.00% 0.00% -
  Horiz. % -216.67% -1,441.67% 11,883.33% 5,833.33% 3,475.00% 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 1.06 3.20 1.10 1.38 1.06 1.29 0.00 -
  YoY % -66.88% 190.91% -20.29% 30.19% -17.83% 0.00% -
  Horiz. % 82.17% 248.06% 85.27% 106.98% 82.17% 100.00% -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 27/12/18 29/12/17 30/12/16 22/08/14 20/02/13 27/02/12 - -
Price 0.0900 0.2350 0.0450 0.1100 0.1700 0.2500 0.0000 -
P/RPS 31.05 42.98 2.55 170.54 516.50 85.89 0.00 -
  YoY % -27.76% 1,585.49% -98.50% -66.98% 501.35% 0.00% -
  Horiz. % 36.15% 50.04% 2.97% 198.56% 601.35% 100.00% -
P/EPS 366.52 84.88 -5.74 -14.29 -22.67 -869.18 0.00 -
  YoY % 331.81% 1,578.75% 59.83% 36.97% 97.39% 0.00% -
  Horiz. % -42.17% -9.77% 0.66% 1.64% 2.61% 100.00% -
EY 0.27 1.18 -17.43 -7.00 -4.41 -0.12 0.00 -
  YoY % -77.12% 106.77% -149.00% -58.73% -3,575.00% 0.00% -
  Horiz. % -225.00% -983.33% 14,525.00% 5,833.33% 3,675.00% 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 1.00 4.70 0.90 1.38 1.00 1.32 0.00 -
  YoY % -78.72% 422.22% -34.78% 38.00% -24.24% 0.00% -
  Horiz. % 75.76% 356.06% 68.18% 104.55% 75.76% 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.
 


 

114  175  399  1506 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.360.00 
 SAPNRG-WA 0.14-0.005 
 EDEN 0.145+0.02 
 MTRONIC 0.085+0.01 
 DAYANG 1.48-0.14 
 PERDANA 0.41-0.035 
 HUAAN 0.27+0.01 
 MYSCM 0.25-0.01 
 PUC 0.11+0.005 
 ORION 0.2050.00 
Partners & Brokers