[SMETRIC] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -262.51%
YoY- -339.23%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 25,254 25,606 27,822 27,096 29,354 29,124 30,048 -10.93%
PBT -4,612 -4,166 -2,637 -4,055 -98 -561 643 -
Tax -589 -825 -934 -817 -1,267 -866 -881 -23.52%
NP -5,201 -4,991 -3,571 -4,872 -1,365 -1,427 -238 680.17%
-
NP to SH -5,192 -4,988 -3,589 -4,854 -1,339 -1,409 -222 716.24%
-
Tax Rate - - - - - - 137.01% -
Total Cost 30,455 30,597 31,393 31,968 30,719 30,551 30,286 0.37%
-
Net Worth 39,559 37,200 38,058 38,700 41,917 42,507 17,880 69.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 39,559 37,200 38,058 38,700 41,917 42,507 17,880 69.71%
NOSH 576,506 536,030 536,030 536,030 536,030 536,030 487,300 11.84%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -20.59% -19.49% -12.84% -17.98% -4.65% -4.90% -0.79% -
ROE -13.12% -13.41% -9.43% -12.54% -3.19% -3.31% -1.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.71 4.78 5.19 5.29 5.48 5.43 12.33 -47.32%
EPS -0.97 -0.93 -0.67 -0.95 -0.25 -0.26 -0.09 387.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0694 0.071 0.0755 0.0782 0.0793 0.0734 0.36%
Adjusted Per Share Value based on latest NOSH - 536,030
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.38 4.44 4.82 4.70 5.09 5.05 5.21 -10.91%
EPS -0.90 -0.86 -0.62 -0.84 -0.23 -0.24 -0.04 695.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0645 0.066 0.0671 0.0727 0.0737 0.031 69.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.13 0.145 0.15 0.16 0.125 0.105 0.065 -
P/RPS 2.76 3.04 2.89 3.03 2.28 1.93 0.53 200.13%
P/EPS -13.42 -15.58 -22.40 -16.90 -50.04 -39.95 -71.32 -67.12%
EY -7.45 -6.42 -4.46 -5.92 -2.00 -2.50 -1.40 204.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.09 2.11 2.12 1.60 1.32 0.89 57.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 28/05/21 23/02/21 24/11/20 24/08/20 29/06/20 -
Price 0.12 0.145 0.175 0.19 0.12 0.165 0.11 -
P/RPS 2.55 3.04 3.37 3.59 2.19 3.04 0.89 101.59%
P/EPS -12.39 -15.58 -26.14 -20.06 -48.04 -62.77 -120.70 -78.04%
EY -8.07 -6.42 -3.83 -4.98 -2.08 -1.59 -0.83 354.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.09 2.46 2.52 1.53 2.08 1.50 5.69%

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