Highlights

[SMTRACK] YoY Quarter Result on 2018-07-31 [#4]

Stock [SMTRACK]: SMTRACK BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jul-2018  [#4]
Profit Trend QoQ -     -939.76%    YoY -     32.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Revenue 488 424 661 878 801 45 151 31.06%
  YoY % 15.09% -35.85% -24.72% 9.61% 1,680.00% -70.20% -
  Horiz. % 323.18% 280.79% 437.75% 581.46% 530.46% 29.80% 100.00%
PBT -492 -1,984 -4,367 -6,479 -60 275 -2,168 -28.96%
  YoY % 75.20% 54.57% 32.60% -10,698.33% -121.82% 112.68% -
  Horiz. % 22.69% 91.51% 201.43% 298.85% 2.77% -12.68% 100.00%
Tax 0 0 0 0 0 1 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP -492 -1,984 -4,367 -6,479 -60 276 -2,168 -28.96%
  YoY % 75.20% 54.57% 32.60% -10,698.33% -121.74% 112.73% -
  Horiz. % 22.69% 91.51% 201.43% 298.85% 2.77% -12.73% 100.00%
NP to SH -295 -1,984 -4,367 -6,479 -60 311 -2,168 -36.87%
  YoY % 85.13% 54.57% 32.60% -10,698.33% -119.29% 114.35% -
  Horiz. % 13.61% 91.51% 201.43% 298.85% 2.77% -14.35% 100.00%
Tax Rate - % - % - % - % - % -0.36 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 980 2,408 5,028 7,357 861 -231 2,319 -18.01%
  YoY % -59.30% -52.11% -31.66% 754.47% 472.73% -109.96% -
  Horiz. % 42.26% 103.84% 216.82% 317.25% 37.13% -9.96% 100.00%
Net Worth 123,683 11,912 12,913 10,394 14,607 16,963 17,578 56.81%
  YoY % 938.31% -7.75% 24.24% -28.84% -13.89% -3.50% -
  Horiz. % 703.61% 67.77% 73.46% 59.13% 83.10% 96.50% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Net Worth 123,683 11,912 12,913 10,394 14,607 16,963 17,578 56.81%
  YoY % 938.31% -7.75% 24.24% -28.84% -13.89% -3.50% -
  Horiz. % 703.61% 67.77% 73.46% 59.13% 83.10% 96.50% 100.00%
NOSH 176,690 148,900 143,480 346,470 292,142 282,727 292,972 -11.01%
  YoY % 18.66% 3.78% -58.59% 18.60% 3.33% -3.50% -
  Horiz. % 60.31% 50.82% 48.97% 118.26% 99.72% 96.50% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
NP Margin -100.82 % -467.92 % -660.67 % -737.93 % -7.49 % 613.33 % -1,435.76 % -45.80%
  YoY % 78.45% 29.17% 10.47% -9,752.20% -101.22% 142.72% -
  Horiz. % 7.02% 32.59% 46.02% 51.40% 0.52% -42.72% 100.00%
ROE -0.24 % -16.66 % -33.82 % -62.33 % -0.41 % 1.83 % -12.33 % -59.68%
  YoY % 98.56% 50.74% 45.74% -15,102.44% -122.40% 114.84% -
  Horiz. % 1.95% 135.12% 274.29% 505.52% 3.33% -14.84% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.28 0.28 0.46 0.25 0.27 0.02 0.05 48.77%
  YoY % 0.00% -39.13% 84.00% -7.41% 1,250.00% -60.00% -
  Horiz. % 560.00% 560.00% 920.00% 500.00% 540.00% 40.00% 100.00%
EPS 0.00 -1.33 -3.04 -1.87 -0.02 0.11 -0.74 -
  YoY % 0.00% 56.25% -62.57% -9,250.00% -118.18% 114.86% -
  Horiz. % -0.00% 179.73% 410.81% 252.70% 2.70% -14.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7000 0.0800 0.0900 0.0300 0.0500 0.0600 0.0600 76.20%
  YoY % 775.00% -11.11% 200.00% -40.00% -16.67% 0.00% -
  Horiz. % 1,166.67% 133.33% 150.00% 50.00% 83.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 229,697
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.21 0.18 0.29 0.38 0.35 0.02 0.07 28.83%
  YoY % 16.67% -37.93% -23.68% 8.57% 1,650.00% -71.43% -
  Horiz. % 300.00% 257.14% 414.29% 542.86% 500.00% 28.57% 100.00%
EPS -0.13 -0.86 -1.90 -2.82 -0.03 0.14 -0.94 -36.63%
  YoY % 84.88% 54.74% 32.62% -9,300.00% -121.43% 114.89% -
  Horiz. % 13.83% 91.49% 202.13% 300.00% 3.19% -14.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5385 0.0519 0.0562 0.0453 0.0636 0.0739 0.0765 56.83%
  YoY % 937.57% -7.65% 24.06% -28.77% -13.94% -3.40% -
  Horiz. % 703.92% 67.84% 73.46% 59.22% 83.14% 96.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 -
Price 0.1450 0.1850 0.1150 0.0450 0.0800 0.0750 0.0800 -
P/RPS 52.50 64.97 24.96 17.76 29.18 471.21 155.22 -22.12%
  YoY % -19.19% 160.30% 40.54% -39.14% -93.81% 203.58% -
  Horiz. % 33.82% 41.86% 16.08% 11.44% 18.80% 303.58% 100.00%
P/EPS -86.85 -13.88 -3.78 -2.41 -389.52 68.18 -10.81 61.68%
  YoY % -525.72% -267.20% -56.85% 99.38% -671.31% 730.71% -
  Horiz. % 803.42% 128.40% 34.97% 22.29% 3,603.33% -630.71% 100.00%
EY -1.15 -7.20 -26.47 -41.56 -0.26 1.47 -9.25 -38.17%
  YoY % 84.03% 72.80% 36.31% -15,884.62% -117.69% 115.89% -
  Horiz. % 12.43% 77.84% 286.16% 449.30% 2.81% -15.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 2.31 1.28 1.50 1.60 1.25 1.33 -34.66%
  YoY % -90.91% 80.47% -14.67% -6.25% 28.00% -6.02% -
  Horiz. % 15.79% 173.68% 96.24% 112.78% 120.30% 93.98% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 19/10/20 30/09/19 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 -
Price 0.2000 0.2600 0.1050 0.1300 0.0600 0.1250 0.0850 -
P/RPS 72.41 91.31 22.79 51.30 21.88 785.35 164.92 -17.29%
  YoY % -20.70% 300.66% -55.58% 134.46% -97.21% 376.20% -
  Horiz. % 43.91% 55.37% 13.82% 31.11% 13.27% 476.20% 100.00%
P/EPS -119.79 -19.51 -3.45 -6.95 -292.14 113.64 -11.49 71.69%
  YoY % -513.99% -465.51% 50.36% 97.62% -357.08% 1,089.03% -
  Horiz. % 1,042.56% 169.80% 30.03% 60.49% 2,542.56% -989.03% 100.00%
EY -0.83 -5.12 -28.99 -14.38 -0.34 0.88 -8.71 -41.84%
  YoY % 83.79% 82.34% -101.60% -4,129.41% -138.64% 110.10% -
  Horiz. % 9.53% 58.78% 332.84% 165.10% 3.90% -10.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 3.25 1.17 4.33 1.20 2.08 1.42 -30.67%
  YoY % -91.08% 177.78% -72.98% 260.83% -42.31% 46.48% -
  Horiz. % 20.42% 228.87% 82.39% 304.93% 84.51% 146.48% 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