Highlights

[SMTRACK] QoQ TTM Result on 2019-07-31 [#4]

Stock [SMTRACK]: SMTRACK BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jul-2019  [#4]
Profit Trend QoQ -     56.68%    YoY -     64.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 1,935 1,806 1,678 1,698 1,935 1,885 1,461 20.62%
  QoQ % 7.14% 7.63% -1.18% -12.25% 2.65% 29.02% -
  Horiz. % 132.44% 123.61% 114.85% 116.22% 132.44% 129.02% 100.00%
PBT -1,975 -1,821 -1,688 -1,821 -4,204 -4,698 -5,270 -48.05%
  QoQ % -8.46% -7.88% 7.30% 56.68% 10.52% 10.85% -
  Horiz. % 37.48% 34.55% 32.03% 34.55% 79.77% 89.15% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -1,975 -1,821 -1,688 -1,821 -4,204 -4,698 -5,270 -48.05%
  QoQ % -8.46% -7.88% 7.30% 56.68% 10.52% 10.85% -
  Horiz. % 37.48% 34.55% 32.03% 34.55% 79.77% 89.15% 100.00%
NP to SH -1,909 -1,755 -1,688 -1,821 -4,204 -4,698 -5,270 -49.22%
  QoQ % -8.77% -3.97% 7.30% 56.68% 10.52% 10.85% -
  Horiz. % 36.22% 33.30% 32.03% 34.55% 79.77% 89.15% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,910 3,627 3,366 3,519 6,139 6,583 6,731 -30.40%
  QoQ % 7.80% 7.75% -4.35% -42.68% -6.74% -2.20% -
  Horiz. % 58.09% 53.89% 50.01% 52.28% 91.20% 97.80% 100.00%
Net Worth 17,669 17,669 17,669 11,912 13,401 13,194 13,194 21.51%
  QoQ % 0.00% 0.00% 48.33% -11.11% 1.56% 0.00% -
  Horiz. % 133.91% 133.91% 133.91% 90.28% 101.56% 100.00% 100.00%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 17,669 17,669 17,669 11,912 13,401 13,194 13,194 21.51%
  QoQ % 0.00% 0.00% 48.33% -11.11% 1.56% 0.00% -
  Horiz. % 133.91% 133.91% 133.91% 90.28% 101.56% 100.00% 100.00%
NOSH 176,690 176,690 176,690 148,900 148,900 146,607 146,607 13.26%
  QoQ % 0.00% 0.00% 18.66% 0.00% 1.56% 0.00% -
  Horiz. % 120.52% 120.52% 120.52% 101.56% 101.56% 100.00% 100.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -102.07 % -100.83 % -100.60 % -107.24 % -217.26 % -249.23 % -360.71 % -56.93%
  QoQ % -1.23% -0.23% 6.19% 50.64% 12.83% 30.91% -
  Horiz. % 28.30% 27.95% 27.89% 29.73% 60.23% 69.09% 100.00%
ROE -10.80 % -9.93 % -9.55 % -15.29 % -31.37 % -35.61 % -39.94 % -58.22%
  QoQ % -8.76% -3.98% 37.54% 51.26% 11.91% 10.84% -
  Horiz. % 27.04% 24.86% 23.91% 38.28% 78.54% 89.16% 100.00%
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 1.10 1.02 0.95 1.14 1.30 1.29 1.00 6.57%
  QoQ % 7.84% 7.37% -16.67% -12.31% 0.78% 29.00% -
  Horiz. % 110.00% 102.00% 95.00% 114.00% 130.00% 129.00% 100.00%
EPS -1.08 -0.99 -0.96 -1.22 -2.82 -3.20 -3.59 -55.14%
  QoQ % -9.09% -3.13% 21.31% 56.74% 11.88% 10.86% -
  Horiz. % 30.08% 27.58% 26.74% 33.98% 78.55% 89.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.1000 0.0800 0.0900 0.0900 0.0900 7.28%
  QoQ % 0.00% 0.00% 25.00% -11.11% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 88.89% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 229,697
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 0.84 0.79 0.73 0.74 0.84 0.82 0.64 19.90%
  QoQ % 6.33% 8.22% -1.35% -11.90% 2.44% 28.13% -
  Horiz. % 131.25% 123.44% 114.06% 115.62% 131.25% 128.12% 100.00%
EPS -0.83 -0.76 -0.73 -0.79 -1.83 -2.05 -2.29 -49.20%
  QoQ % -9.21% -4.11% 7.59% 56.83% 10.73% 10.48% -
  Horiz. % 36.24% 33.19% 31.88% 34.50% 79.91% 89.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0769 0.0769 0.0769 0.0519 0.0583 0.0574 0.0574 21.55%
  QoQ % 0.00% 0.00% 48.17% -10.98% 1.57% 0.00% -
  Horiz. % 133.97% 133.97% 133.97% 90.42% 101.57% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.1100 0.0900 0.1400 0.1850 0.1350 0.0700 0.0950 -
P/RPS 10.04 8.81 14.74 16.22 10.39 5.44 9.53 3.54%
  QoQ % 13.96% -40.23% -9.12% 56.11% 90.99% -42.92% -
  Horiz. % 105.35% 92.44% 154.67% 170.20% 109.02% 57.08% 100.00%
P/EPS -10.18 -9.06 -14.65 -15.13 -4.78 -2.18 -2.64 146.10%
  QoQ % -12.36% 38.16% 3.17% -216.53% -119.27% 17.42% -
  Horiz. % 385.61% 343.18% 554.92% 573.11% 181.06% 82.58% 100.00%
EY -9.82 -11.04 -6.82 -6.61 -20.91 -45.78 -37.84 -59.35%
  QoQ % 11.05% -61.88% -3.18% 68.39% 54.33% -20.98% -
  Horiz. % 25.95% 29.18% 18.02% 17.47% 55.26% 120.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 0.90 1.40 2.31 1.50 0.78 1.06 2.50%
  QoQ % 22.22% -35.71% -39.39% 54.00% 92.31% -26.42% -
  Horiz. % 103.77% 84.91% 132.08% 217.92% 141.51% 73.58% 100.00%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 23/06/20 27/03/20 30/12/19 30/09/19 26/06/19 27/03/19 27/12/18 -
Price 0.1100 0.0600 0.1000 0.2600 0.2050 0.0750 0.0900 -
P/RPS 10.04 5.87 10.53 22.80 15.78 5.83 9.03 7.33%
  QoQ % 71.04% -44.25% -53.82% 44.49% 170.67% -35.44% -
  Horiz. % 111.18% 65.01% 116.61% 252.49% 174.75% 64.56% 100.00%
P/EPS -10.18 -6.04 -10.47 -21.26 -7.26 -2.34 -2.50 155.22%
  QoQ % -68.54% 42.31% 50.75% -192.84% -210.26% 6.40% -
  Horiz. % 407.20% 241.60% 418.80% 850.40% 290.40% 93.60% 100.00%
EY -9.82 -16.55 -9.55 -4.70 -13.77 -42.73 -39.94 -60.79%
  QoQ % 40.66% -73.30% -103.19% 65.87% 67.77% -6.99% -
  Horiz. % 24.59% 41.44% 23.91% 11.77% 34.48% 106.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.10 0.60 1.00 3.25 2.28 0.83 1.00 6.57%
  QoQ % 83.33% -40.00% -69.23% 42.54% 174.70% -17.00% -
  Horiz. % 110.00% 60.00% 100.00% 325.00% 228.00% 83.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS