[SMETRIC] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 35.25%
YoY- -185.97%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 21,236 22,116 27,096 26,244 24,216 19,212 31,089 -22.45%
PBT -2,780 -2,216 -4,055 -961 -2,558 -7,888 3,069 -
Tax -648 -916 -817 -1,122 -632 -448 -1,017 -25.97%
NP -3,428 -3,132 -4,872 -2,084 -3,190 -8,336 2,052 -
-
NP to SH -3,474 -3,276 -4,854 -2,076 -3,206 -8,336 2,029 -
-
Tax Rate - - - - - - 33.14% -
Total Cost 24,664 25,248 31,968 28,328 27,406 27,548 29,037 -10.31%
-
Net Worth 37,200 38,058 38,700 41,917 42,507 17,880 38,732 -2.65%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 37,200 38,058 38,700 41,917 42,507 17,880 38,732 -2.65%
NOSH 536,030 536,030 536,030 536,030 536,030 487,300 243,600 69.25%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.14% -14.16% -17.98% -7.94% -13.17% -43.39% 6.60% -
ROE -9.34% -8.61% -12.54% -4.95% -7.54% -46.62% 5.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.96 4.13 5.29 4.90 4.52 7.89 12.76 -54.19%
EPS -0.64 -0.60 -0.95 -0.39 -0.60 -1.72 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.071 0.0755 0.0782 0.0793 0.0734 0.159 -42.48%
Adjusted Per Share Value based on latest NOSH - 536,030
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.68 3.84 4.70 4.55 4.20 3.33 5.39 -22.48%
EPS -0.60 -0.57 -0.84 -0.36 -0.56 -1.45 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.066 0.0671 0.0727 0.0737 0.031 0.0672 -2.69%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.145 0.15 0.16 0.125 0.105 0.065 0.54 -
P/RPS 3.66 3.64 3.03 2.55 2.32 0.82 4.23 -9.20%
P/EPS -22.37 -24.54 -16.90 -32.28 -17.56 -1.90 64.83 -
EY -4.47 -4.07 -5.92 -3.10 -5.70 -52.65 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 2.12 1.60 1.32 0.89 3.40 -27.72%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/05/21 23/02/21 24/11/20 24/08/20 29/06/20 26/02/20 -
Price 0.145 0.185 0.19 0.12 0.165 0.11 0.11 -
P/RPS 3.66 4.48 3.59 2.45 3.65 1.39 0.86 162.84%
P/EPS -22.37 -30.27 -20.06 -30.98 -27.59 -3.21 13.21 -
EY -4.47 -3.30 -4.98 -3.23 -3.62 -31.11 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.61 2.52 1.53 2.08 1.50 0.69 109.48%

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