[SMTRACK] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 54.86%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Revenue 4,896 5,293 3,658 2,950 3,800 850 1,763 204.30%
PBT -4,285 -5,119 -4,325 -2,122 -4,770 -2,985 -5,132 -17.84%
Tax 0 0 0 0 0 0 0 -
NP -4,285 -5,119 -4,325 -2,122 -4,770 -2,985 -5,132 -17.84%
-
NP to SH -3,868 -4,737 -4,224 -2,090 -4,630 -2,912 -4,812 -21.17%
-
Tax Rate - - - - - - - -
Total Cost 9,181 10,412 7,983 5,072 8,570 3,835 6,895 36.61%
-
Net Worth 61,743 45,135 45,765 0 44,765 0 44,765 41.95%
Dividend
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Net Worth 61,743 45,135 45,765 0 44,765 0 44,765 41.95%
NOSH 769,189 472,657 457,657 447,657 447,657 447,657 447,657 80.36%
Ratio Analysis
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
NP Margin -87.52% -96.71% -118.23% -71.93% -125.53% -351.18% -291.09% -
ROE -6.26% -10.50% -9.23% 0.00% -10.34% 0.00% -10.75% -
Per Share
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 0.71 0.94 0.80 0.66 0.85 0.19 0.39 92.08%
EPS -0.56 -0.84 -0.92 -0.47 -1.03 -0.65 -1.07 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.10 0.00 0.10 0.00 0.10 -10.84%
Adjusted Per Share Value based on latest NOSH - 447,657
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
RPS 0.40 0.43 0.30 0.24 0.31 0.07 0.14 213.87%
EPS -0.31 -0.38 -0.34 -0.17 -0.37 -0.24 -0.39 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0365 0.0371 0.00 0.0362 0.00 0.0362 42.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 30/04/21 -
Price 0.08 0.19 0.085 0.095 0.08 0.08 0.085 -
P/RPS 11.21 20.25 10.63 14.42 9.42 42.13 21.58 -51.01%
P/EPS -14.19 -22.63 -9.21 -20.35 -7.73 -12.30 -7.91 89.03%
EY -7.05 -4.42 -10.86 -4.91 -12.93 -8.13 -12.65 -47.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.38 0.85 0.00 0.80 0.00 0.85 5.13%
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 30/04/21 CAGR
Date 25/05/22 01/03/22 31/12/21 - 27/09/21 - 09/07/21 -
Price 0.08 0.225 0.19 0.00 0.095 0.00 0.08 -
P/RPS 11.21 23.98 23.77 0.00 11.19 0.00 20.31 -47.66%
P/EPS -14.19 -26.80 -20.59 0.00 -9.19 0.00 -7.44 102.07%
EY -7.05 -3.73 -4.86 0.00 -10.89 0.00 -13.44 -50.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.81 1.90 0.00 0.95 0.00 0.80 12.31%

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