[SMTRACK] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
01-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -12.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Revenue 5,293 1,698 1,510 2,718 3,742 1,953 2,902 11.00%
PBT -5,119 -1,821 -5,066 -7,324 -4,242 -9,860 -1,052 31.63%
Tax 0 0 0 0 0 1 -7,816 -
NP -5,119 -1,821 -5,066 -7,324 -4,242 -9,859 -8,868 -9.10%
-
NP to SH -4,737 -1,821 -5,066 -7,324 -4,242 -9,800 -8,750 -10.11%
-
Tax Rate - - - - - - - -
Total Cost 10,412 3,519 6,576 10,042 7,984 11,812 11,770 -2.10%
-
Net Worth 45,135 11,912 12,913 10,394 14,607 16,963 17,578 17.80%
Dividend
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Net Worth 45,135 11,912 12,913 10,394 14,607 16,963 17,578 17.80%
NOSH 472,657 148,900 143,480 346,470 292,142 282,727 292,972 8.66%
Ratio Analysis
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
NP Margin -96.71% -107.24% -335.50% -269.46% -113.36% -504.81% -305.58% -
ROE -10.50% -15.29% -39.23% -70.46% -29.04% -57.77% -49.78% -
Per Share
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.94 1.14 1.05 0.78 1.28 0.69 0.99 -0.89%
EPS -0.84 -1.22 -3.53 -2.11 -1.45 -3.47 -2.99 -19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.03 0.05 0.06 0.06 5.12%
Adjusted Per Share Value based on latest NOSH - 472,657
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.40 0.13 0.11 0.21 0.28 0.15 0.22 10.94%
EPS -0.36 -0.14 -0.38 -0.55 -0.32 -0.74 -0.66 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.009 0.0098 0.0079 0.0111 0.0128 0.0133 17.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 31/12/21 31/07/19 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 -
Price 0.19 0.185 0.115 0.045 0.08 0.075 0.08 -
P/RPS 20.25 16.22 10.93 5.74 6.25 10.86 8.08 17.30%
P/EPS -22.63 -15.13 -3.26 -2.13 -5.51 -2.16 -2.68 44.86%
EY -4.42 -6.61 -30.70 -46.98 -18.15 -46.22 -37.33 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.31 1.28 1.50 1.60 1.25 1.33 10.63%
Price Multiplier on Announcement Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 01/03/22 30/09/19 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 -
Price 0.225 0.26 0.105 0.13 0.06 0.125 0.085 -
P/RPS 23.98 22.80 9.98 16.57 4.68 18.10 8.58 19.54%
P/EPS -26.80 -21.26 -2.97 -6.15 -4.13 -3.61 -2.85 47.60%
EY -3.73 -4.70 -33.63 -16.26 -24.20 -27.73 -35.14 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.25 1.17 4.33 1.20 2.08 1.42 12.58%

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