[SMETRIC] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 12.04%
YoY- 231.0%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,683 12,108 4,803 31,089 21,418 14,073 5,844 124.19%
PBT -721 -1,279 -1,972 3,069 2,446 2,351 454 -
Tax -842 -316 -112 -1,017 -592 -467 -248 125.39%
NP -1,563 -1,595 -2,084 2,052 1,854 1,884 206 -
-
NP to SH -1,557 -1,603 -2,084 2,029 1,811 1,835 167 -
-
Tax Rate - - - 33.14% 24.20% 19.86% 54.63% -
Total Cost 21,246 13,703 6,887 29,037 19,564 12,189 5,638 141.57%
-
Net Worth 41,917 42,507 17,880 38,732 38,537 38,415 36,710 9.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 41,917 42,507 17,880 38,732 38,537 38,415 36,710 9.21%
NOSH 536,030 536,030 487,300 243,600 243,600 243,600 243,600 68.93%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -7.94% -13.17% -43.39% 6.60% 8.66% 13.39% 3.52% -
ROE -3.71% -3.77% -11.66% 5.24% 4.70% 4.78% 0.45% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.67 2.26 1.97 12.76 8.79 5.78 2.40 32.62%
EPS -0.29 -0.30 -0.43 0.83 0.74 0.75 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0793 0.0734 0.159 0.1582 0.1577 0.1507 -35.34%
Adjusted Per Share Value based on latest NOSH - 243,600
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.41 2.10 0.83 5.39 3.71 2.44 1.01 124.55%
EPS -0.27 -0.28 -0.36 0.35 0.31 0.32 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0737 0.031 0.0672 0.0668 0.0666 0.0637 9.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.125 0.105 0.065 0.54 0.45 0.55 0.54 -
P/RPS 3.40 4.65 3.30 4.23 5.12 9.52 22.51 -71.54%
P/EPS -43.03 -35.11 -7.60 64.83 60.53 73.01 787.69 -
EY -2.32 -2.85 -13.16 1.54 1.65 1.37 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.32 0.89 3.40 2.84 3.49 3.58 -41.45%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 24/08/20 29/06/20 26/02/20 18/11/19 20/08/19 29/05/19 -
Price 0.12 0.165 0.11 0.11 0.58 0.48 0.55 -
P/RPS 3.27 7.30 5.58 0.86 6.60 8.31 22.93 -72.60%
P/EPS -41.31 -55.17 -12.86 13.21 78.02 63.72 802.28 -
EY -2.42 -1.81 -7.78 7.57 1.28 1.57 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.08 1.50 0.69 3.67 3.04 3.65 -43.90%

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