Highlights

[SMTRACK] YoY TTM Result on 2015-03-31 [#4]

Stock [SMTRACK]: SMTRACK BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     16.41%    YoY -     42.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,510 2,718 3,742 1,953 1,158 1,341 5,898 -18.07%
  YoY % -44.44% -27.37% 91.60% 68.65% -13.65% -77.26% -
  Horiz. % 25.60% 46.08% 63.45% 33.11% 19.63% 22.74% 100.00%
PBT -5,066 -7,324 -4,242 -9,860 -17,133 -1,864 -1,673 17.59%
  YoY % 30.83% -72.65% 56.98% 42.45% -819.15% -11.42% -
  Horiz. % 302.81% 437.78% 253.56% 589.36% 1,024.09% 111.42% 100.00%
Tax 0 0 0 1 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -5,066 -7,324 -4,242 -9,859 -17,133 -1,864 -1,673 17.59%
  YoY % 30.83% -72.65% 56.97% 42.46% -819.15% -11.42% -
  Horiz. % 302.81% 437.78% 253.56% 589.30% 1,024.09% 111.42% 100.00%
NP to SH -5,066 -7,324 -4,242 -9,800 -17,109 -2,694 -1,668 17.64%
  YoY % 30.83% -72.65% 56.71% 42.72% -535.08% -61.51% -
  Horiz. % 303.72% 439.09% 254.32% 587.53% 1,025.72% 161.51% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,576 10,042 7,984 11,812 18,291 3,205 7,571 -2.04%
  YoY % -34.52% 25.78% -32.41% -35.42% 470.70% -57.67% -
  Horiz. % 86.86% 132.64% 105.46% 156.02% 241.59% 42.33% 100.00%
Net Worth 12,913 10,394 14,607 16,963 24,963 40,559 43,082 -16.15%
  YoY % 24.24% -28.84% -13.89% -32.05% -38.45% -5.86% -
  Horiz. % 29.97% 24.13% 33.91% 39.37% 57.94% 94.14% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 12,913 10,394 14,607 16,963 24,963 40,559 43,082 -16.15%
  YoY % 24.24% -28.84% -13.89% -32.05% -38.45% -5.86% -
  Horiz. % 29.97% 24.13% 33.91% 39.37% 57.94% 94.14% 100.00%
NOSH 143,480 346,470 292,142 282,727 226,943 225,333 226,749 -6.47%
  YoY % -58.59% 18.60% 3.33% 24.58% 0.71% -0.62% -
  Horiz. % 63.28% 152.80% 128.84% 124.69% 100.09% 99.38% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -335.50 % -269.46 % -113.36 % -504.81 % -1,479.53 % -139.00 % -28.37 % 43.51%
  YoY % -24.51% -137.70% 77.54% 65.88% -964.41% -389.95% -
  Horiz. % 1,182.59% 949.81% 399.58% 1,779.38% 5,215.12% 489.95% 100.00%
ROE -39.23 % -70.46 % -29.04 % -57.77 % -68.54 % -6.64 % -3.87 % 40.31%
  YoY % 44.32% -142.63% 49.73% 15.71% -932.23% -71.58% -
  Horiz. % 1,013.70% 1,820.67% 750.39% 1,492.76% 1,771.06% 171.58% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.05 0.78 1.28 0.69 0.51 0.60 2.60 -12.42%
  YoY % 34.62% -39.06% 85.51% 35.29% -15.00% -76.92% -
  Horiz. % 40.38% 30.00% 49.23% 26.54% 19.62% 23.08% 100.00%
EPS -3.53 -2.11 -1.45 -3.47 -7.54 -1.20 -0.74 25.67%
  YoY % -67.30% -45.52% 58.21% 53.98% -528.33% -62.16% -
  Horiz. % 477.03% 285.14% 195.95% 468.92% 1,018.92% 162.16% 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 0.0900 0.0300 0.0500 0.0600 0.1100 0.1800 0.1900 -10.35%
  YoY % 200.00% -40.00% -16.67% -45.45% -38.89% -5.26% -
  Horiz. % 47.37% 15.79% 26.32% 31.58% 57.89% 94.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 229,697
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.66 1.18 1.63 0.85 0.50 0.58 2.57 -18.03%
  YoY % -44.07% -27.61% 91.76% 70.00% -13.79% -77.43% -
  Horiz. % 25.68% 45.91% 63.42% 33.07% 19.46% 22.57% 100.00%
EPS -2.21 -3.19 -1.85 -4.27 -7.45 -1.17 -0.73 17.58%
  YoY % 30.72% -72.43% 56.67% 42.68% -536.75% -60.27% -
  Horiz. % 302.74% 436.99% 253.42% 584.93% 1,020.55% 160.27% 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 0.0562 0.0453 0.0636 0.0739 0.1087 0.1766 0.1876 -16.16%
  YoY % 24.06% -28.77% -13.94% -32.01% -38.45% -5.86% -
  Horiz. % 29.96% 24.15% 33.90% 39.39% 57.94% 94.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 31/07/18 31/07/17 29/07/16 31/03/15 30/09/13 28/09/12 30/09/11 -
Price 0.1150 0.0450 0.0800 0.0750 0.0900 0.2300 0.2650 -
P/RPS 10.93 5.74 6.25 10.86 17.64 38.65 10.19 1.03%
  YoY % 90.42% -8.16% -42.45% -38.44% -54.36% 279.29% -
  Horiz. % 107.26% 56.33% 61.33% 106.58% 173.11% 379.29% 100.00%
P/EPS -3.26 -2.13 -5.51 -2.16 -1.19 -19.24 -36.02 -29.62%
  YoY % -53.05% 61.34% -155.09% -81.51% 93.81% 46.59% -
  Horiz. % 9.05% 5.91% 15.30% 6.00% 3.30% 53.41% 100.00%
EY -30.70 -46.98 -18.15 -46.22 -83.77 -5.20 -2.78 42.08%
  YoY % 34.65% -158.84% 60.73% 44.83% -1,510.96% -87.05% -
  Horiz. % 1,104.32% 1,689.93% 652.88% 1,662.59% 3,013.31% 187.05% 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 1.28 1.50 1.60 1.25 0.82 1.28 1.39 -1.20%
  YoY % -14.67% -6.25% 28.00% 52.44% -35.94% -7.91% -
  Horiz. % 92.09% 107.91% 115.11% 89.93% 58.99% 92.09% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 28/09/18 04/10/17 30/09/16 29/05/15 22/11/13 26/11/12 04/11/11 -
Price 0.1050 0.1300 0.0600 0.1250 0.1000 0.2100 0.2800 -
P/RPS 9.98 16.57 4.68 18.10 19.60 35.29 10.76 -1.09%
  YoY % -39.77% 254.06% -74.14% -7.65% -44.46% 227.97% -
  Horiz. % 92.75% 154.00% 43.49% 168.22% 182.16% 327.97% 100.00%
P/EPS -2.97 -6.15 -4.13 -3.61 -1.33 -17.56 -38.06 -31.13%
  YoY % 51.71% -48.91% -14.40% -171.43% 92.43% 53.86% -
  Horiz. % 7.80% 16.16% 10.85% 9.49% 3.49% 46.14% 100.00%
EY -33.63 -16.26 -24.20 -27.73 -75.39 -5.69 -2.63 45.16%
  YoY % -106.83% 32.81% 12.73% 63.22% -1,224.96% -116.35% -
  Horiz. % 1,278.71% 618.25% 920.15% 1,054.37% 2,866.54% 216.35% 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 1.17 4.33 1.20 2.08 0.91 1.17 1.47 -3.28%
  YoY % -72.98% 260.83% -42.31% 128.57% -22.22% -20.41% -
  Horiz. % 79.59% 294.56% 81.63% 141.50% 61.90% 79.59% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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