[SMETRIC] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 276.73%
YoY- 169.24%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 56,376 35,648 27,712 23,788 26,244 28,557 26,188 13.61%
PBT 5,612 2,534 -1,589 -1,704 -961 3,261 1,741 21.51%
Tax -1,552 -861 -953 -818 -1,122 -789 -338 28.89%
NP 4,060 1,673 -2,542 -2,522 -2,084 2,472 1,402 19.36%
-
NP to SH 4,050 1,732 -2,501 -2,526 -2,076 2,414 1,388 19.51%
-
Tax Rate 27.66% 33.98% - - - 24.20% 19.41% -
Total Cost 52,316 33,974 30,254 26,310 28,328 26,085 24,785 13.24%
-
Net Worth 41,041 43,007 41,220 39,559 41,917 38,537 20,720 12.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 41,041 43,007 41,220 39,559 41,917 38,537 20,720 12.05%
NOSH 573,207 577,066 576,506 576,506 536,030 243,600 175,600 21.77%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.20% 4.69% -9.18% -10.60% -7.94% 8.66% 5.36% -
ROE 9.87% 4.03% -6.07% -6.39% -4.95% 6.27% 6.70% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.84 6.18 4.81 4.44 4.90 11.72 14.91 -6.68%
EPS 0.71 0.31 -0.44 -0.47 -0.39 0.99 0.79 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0746 0.0715 0.0738 0.0782 0.1582 0.118 -7.98%
Adjusted Per Share Value based on latest NOSH - 577,066
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.78 6.18 4.81 4.13 4.55 4.95 4.54 13.63%
EPS 0.70 0.30 -0.43 -0.44 -0.36 0.42 0.24 19.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0746 0.0715 0.0686 0.0727 0.0668 0.0359 12.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.185 0.16 0.075 0.13 0.125 0.45 0.00 -
P/RPS 1.88 2.59 1.56 2.93 2.55 3.84 0.00 -
P/EPS 26.18 53.26 -17.29 -27.58 -32.28 45.40 0.00 -
EY 3.82 1.88 -5.79 -3.63 -3.10 2.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.14 1.05 1.76 1.60 2.84 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 27/11/23 29/11/22 25/11/21 24/11/20 18/11/19 08/11/18 -
Price 0.16 0.155 0.09 0.12 0.12 0.58 0.00 -
P/RPS 1.63 2.51 1.87 2.70 2.45 4.95 0.00 -
P/EPS 22.64 51.59 -20.74 -25.46 -30.98 58.51 0.00 -
EY 4.42 1.94 -4.82 -3.93 -3.23 1.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.08 1.26 1.63 1.53 3.67 0.00 -

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