[SMETRIC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 83.13%
YoY- 60.7%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 26,355 17,841 10,618 5,529 27,096 19,683 12,108 67.71%
PBT -1,151 -1,278 -1,390 -554 -4,055 -721 -1,279 -6.77%
Tax -804 -614 -324 -229 -817 -842 -316 86.05%
NP -1,955 -1,892 -1,714 -783 -4,872 -1,563 -1,595 14.48%
-
NP to SH -1,942 -1,895 -1,737 -819 -4,854 -1,557 -1,603 13.60%
-
Tax Rate - - - - - - - -
Total Cost 28,310 19,733 12,332 6,312 31,968 21,246 13,703 61.99%
-
Net Worth 39,559 39,559 37,200 38,058 38,700 41,917 42,507 -4.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 39,559 39,559 37,200 38,058 38,700 41,917 42,507 -4.66%
NOSH 576,506 576,506 536,030 536,030 536,030 536,030 536,030 4.95%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.42% -10.60% -16.14% -14.16% -17.98% -7.94% -13.17% -
ROE -4.91% -4.79% -4.67% -2.15% -12.54% -3.71% -3.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.92 3.33 1.98 1.03 5.29 3.67 2.26 67.73%
EPS -0.35 -0.35 -0.32 -0.15 -0.95 -0.29 -0.30 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0738 0.0694 0.071 0.0755 0.0782 0.0793 -4.66%
Adjusted Per Share Value based on latest NOSH - 536,030
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.57 3.09 1.84 0.96 4.70 3.41 2.10 67.69%
EPS -0.34 -0.33 -0.30 -0.14 -0.84 -0.27 -0.28 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0686 0.0645 0.066 0.0671 0.0727 0.0737 -4.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.11 0.13 0.145 0.15 0.16 0.125 0.105 -
P/RPS 2.24 3.91 7.32 14.54 3.03 3.40 4.65 -38.46%
P/EPS -30.36 -36.77 -44.75 -98.17 -16.90 -43.03 -35.11 -9.21%
EY -3.29 -2.72 -2.23 -1.02 -5.92 -2.32 -2.85 10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.76 2.09 2.11 2.12 1.60 1.32 8.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 28/05/21 23/02/21 24/11/20 24/08/20 -
Price 0.115 0.12 0.145 0.185 0.19 0.12 0.165 -
P/RPS 2.34 3.61 7.32 17.94 3.59 3.27 7.30 -53.06%
P/EPS -31.74 -33.94 -44.75 -121.08 -20.06 -41.31 -55.17 -30.75%
EY -3.15 -2.95 -2.23 -0.83 -4.98 -2.42 -1.81 44.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.63 2.09 2.61 2.52 1.53 2.08 -17.40%

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