[SMETRIC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.09%
YoY- -287.75%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 56,994 35,837 29,298 25,254 29,354 33,283 9,229 35.41%
PBT 2,519 2,348 -1,065 -4,612 -98 2,772 1,924 4.58%
Tax -1,634 -965 -905 -589 -1,267 -1,372 -407 26.04%
NP 885 1,383 -1,970 -5,201 -1,365 1,400 1,517 -8.58%
-
NP to SH 916 1,467 -1,923 -5,192 -1,339 1,293 1,515 -8.03%
-
Tax Rate 64.87% 41.10% - - - 49.49% 21.15% -
Total Cost 56,109 34,454 31,268 30,455 30,719 31,883 7,712 39.15%
-
Net Worth 41,289 43,007 41,220 39,559 41,917 38,537 20,720 12.16%
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 41,289 43,007 41,220 39,559 41,917 38,537 20,720 12.16%
NOSH 576,666 577,066 576,506 576,506 536,030 243,600 175,600 21.89%
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 1.55% 3.86% -6.72% -20.59% -4.65% 4.21% 16.44% -
ROE 2.22% 3.41% -4.67% -13.12% -3.19% 3.36% 7.31% -
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 9.88 6.22 5.08 4.71 5.48 13.66 5.26 11.06%
EPS 0.16 0.25 -0.33 -0.97 -0.25 0.53 0.86 -24.42%
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 - 576,506
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.88 6.21 5.08 4.38 5.09 5.77 1.60 35.41%
EPS 0.16 0.25 -0.33 -0.90 -0.23 0.22 0.26 -7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0746 0.0715 0.0686 0.0727 0.0668 0.0359 12.18%
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 1.87 2.57 1.48 2.76 2.28 3.29 0.00 -
P/EPS 116.47 62.88 -22.48 -13.42 -50.04 84.78 0.00 -
EY 0.86 1.59 -4.45 -7.45 -2.00 1.18 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 - -
Price 0.16 0.155 0.09 0.12 0.12 0.58 0.00 -
P/RPS 1.62 2.49 1.77 2.55 2.19 4.25 0.00 -
P/EPS 100.73 60.91 -26.98 -12.39 -48.04 109.27 0.00 -
EY 0.99 1.64 -3.71 -8.07 -2.08 0.92 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