[SMTRACK] YoY TTM Result on 30-Sep-2024

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024
Profit Trend
QoQ- -790.98%
YoY- -59.08%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
Revenue 17,120 20,571 15,889 4,896 2,424 3,800 3,658 69.71%
PBT -16,300 -10,055 -12,391 -4,285 -4,725 -4,770 -4,325 57.57%
Tax -1,018 -740 -422 0 0 0 0 -
NP -17,318 -10,795 -12,813 -4,285 -4,725 -4,770 -4,325 60.87%
-
NP to SH -18,242 -11,467 -13,100 -3,868 -4,288 -4,630 -4,224 65.10%
-
Tax Rate - - - - - - - -
Total Cost 34,438 31,366 28,702 9,181 7,149 8,570 7,983 65.03%
-
Net Worth 61,748 71,857 74,141 61,743 65,854 44,765 45,765 10.81%
Dividend
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
Net Worth 61,748 71,857 74,141 61,743 65,854 44,765 45,765 10.81%
NOSH 1,234,970 1,214,943 1,186,267 769,189 819,189 447,657 457,657 40.52%
Ratio Analysis
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
NP Margin -101.16% -52.48% -80.64% -87.52% -194.93% -125.53% -118.23% -
ROE -29.54% -15.96% -17.67% -6.26% -6.51% -10.34% -9.23% -
Per Share
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
RPS 1.39 1.72 1.71 0.71 0.33 0.85 0.80 20.84%
EPS -1.48 -0.96 -1.41 -0.56 -0.59 -1.03 -0.92 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.08 0.09 0.09 0.10 0.10 -21.14%
Adjusted Per Share Value based on latest NOSH - 1,234,970
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
RPS 1.39 1.67 1.29 0.40 0.20 0.31 0.30 69.12%
EPS -1.48 -0.93 -1.06 -0.31 -0.35 -0.37 -0.34 65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0582 0.06 0.05 0.0533 0.0362 0.0371 10.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
Date 30/09/24 29/09/23 30/06/23 31/03/22 30/06/22 30/07/21 29/10/21 -
Price 0.025 0.03 0.025 0.08 0.065 0.08 0.085 -
P/RPS 1.80 1.75 1.46 11.21 19.62 9.42 10.63 -45.59%
P/EPS -1.69 -3.13 -1.77 -14.19 -11.09 -7.73 -9.21 -44.07%
EY -59.08 -31.92 -56.54 -7.05 -9.02 -12.93 -10.86 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.31 0.89 0.72 0.80 0.85 -16.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/06/23 31/03/22 30/06/22 31/07/21 31/10/21 CAGR
Date 27/11/24 22/11/23 30/08/23 25/05/22 26/08/22 27/09/21 31/12/21 -
Price 0.015 0.04 0.025 0.08 0.045 0.095 0.19 -
P/RPS 1.08 2.33 1.46 11.21 13.58 11.19 23.77 -65.33%
P/EPS -1.02 -4.18 -1.77 -14.19 -7.68 -9.19 -20.59 -64.29%
EY -98.47 -23.94 -56.54 -7.05 -13.02 -10.89 -4.86 180.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.67 0.31 0.89 0.50 0.95 1.90 -46.87%

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