[SMETRIC] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SMETRIC] SECUREMETRIC BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 26.06%
YoY- -1516.67%
Quarter Report
Latest QR
Upcoming QR
SMETRIC's Result
SMETRIC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 50,477 29,576 28,176 27,822 30,048 26,728 13.54%
PBT 1,983 -1,772 -871 -2,637 643 2,653 -5.64%
Tax -1,261 -1,048 -659 -934 -881 -1,290 -0.45%
NP 722 -2,820 -1,530 -3,571 -238 1,363 -11.92%
-
NP to SH 803 -2,751 -1,466 -3,589 -222 1,254 -8.52%
-
Tax Rate 63.59% - - - 137.01% 48.62% -
Total Cost 49,755 32,396 29,706 31,393 30,286 25,365 14.40%
-
Net Worth 41,260 40,240 42,373 38,058 17,880 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 41,260 40,240 42,373 38,058 17,880 0 -
NOSH 577,066 577,066 576,506 536,030 487,300 243,600 18.80%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 1.43% -9.53% -5.43% -12.84% -0.79% 5.10% -
ROE 1.95% -6.84% -3.46% -9.43% -1.24% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 8.75 5.13 4.89 5.19 12.33 10.97 -4.41%
EPS 0.14 -0.48 -0.25 -0.67 -0.09 0.51 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0698 0.0735 0.071 0.0734 0.00 -
Adjusted Per Share Value based on latest NOSH - 536,030
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 8.75 5.13 4.89 4.82 5.21 4.63 13.55%
EPS 0.14 -0.48 -0.25 -0.62 -0.04 0.22 -8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0698 0.0735 0.066 0.031 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 -
Price 0.175 0.115 0.11 0.15 0.065 0.54 -
P/RPS 2.00 2.24 2.25 2.89 0.53 4.92 -16.45%
P/EPS 125.76 -24.10 -43.26 -22.40 -71.32 104.90 3.68%
EY 0.80 -4.15 -2.31 -4.46 -1.40 0.95 -3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.65 1.50 2.11 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 30/05/24 26/05/23 30/05/22 28/05/21 29/06/20 - -
Price 0.225 0.09 0.10 0.175 0.11 0.00 -
P/RPS 2.57 1.75 2.05 3.37 0.89 0.00 -
P/EPS 161.69 -18.86 -39.33 -26.14 -120.70 0.00 -
EY 0.62 -5.30 -2.54 -3.83 -0.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 1.29 1.36 2.46 1.50 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