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

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 62.6%
YoY- 59.99%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 41,448 29,885 26,355 27,096 31,089 20,884 14.68%
PBT 211 -745 -1,151 -4,055 3,069 2,199 -37.40%
Tax -1,116 -1,034 -804 -817 -1,017 -1,042 1.38%
NP -905 -1,779 -1,955 -4,872 2,052 1,157 -
-
NP to SH -823 -1,708 -1,942 -4,854 2,029 1,087 -
-
Tax Rate 528.91% - - - 33.14% 47.39% -
Total Cost 42,353 31,664 28,310 31,968 29,037 19,727 16.50%
-
Net Worth 40,989 40,586 39,559 38,700 38,732 48,135 -3.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 40,989 40,586 39,559 38,700 38,732 48,135 -3.16%
NOSH 577,066 576,506 576,506 536,030 243,600 243,600 18.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin -2.18% -5.95% -7.42% -17.98% 6.60% 5.54% -
ROE -2.01% -4.21% -4.91% -12.54% 5.24% 2.26% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.19 5.18 4.92 5.29 12.76 8.57 -3.44%
EPS -0.14 -0.30 -0.36 -0.95 0.83 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0704 0.0738 0.0755 0.159 0.1976 -18.47%
Adjusted Per Share Value based on latest NOSH - 576,506
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.19 5.18 4.57 4.70 5.39 3.62 14.70%
EPS -0.14 -0.30 -0.34 -0.84 0.35 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0704 0.0686 0.0671 0.0672 0.0835 -3.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.145 0.10 0.11 0.16 0.54 0.405 -
P/RPS 2.02 1.93 2.24 3.03 4.23 4.72 -15.60%
P/EPS -101.57 -33.75 -30.36 -16.90 64.83 90.76 -
EY -0.98 -2.96 -3.29 -5.92 1.54 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.42 1.49 2.12 3.40 2.05 -0.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 26/02/24 28/02/23 24/02/22 23/02/21 26/02/20 - -
Price 0.145 0.125 0.115 0.19 0.11 0.00 -
P/RPS 2.02 2.41 2.34 3.59 0.86 0.00 -
P/EPS -101.57 -42.19 -31.74 -20.06 13.21 0.00 -
EY -0.98 -2.37 -3.15 -4.98 7.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.78 1.56 2.52 0.69 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