[SMTRACK] QoQ Annualized Quarter Result on 30-Apr-2018 [#3]

Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -55.33%
YoY- 22.76%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 1,698 1,700 1,510 1,132 948 1,896 2,693 -26.40%
PBT 178 144 -5,065 -932 -600 960 -7,384 -
Tax 0 0 0 0 0 0 0 -
NP 178 144 -5,065 -932 -600 960 -7,384 -
-
NP to SH 178 144 -5,065 -932 -600 960 -7,384 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 1,520 1,556 6,575 2,064 1,548 936 10,077 -71.56%
-
Net Worth 13,194 13,194 12,913 17,217 18,664 4,334 10,399 17.14%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 13,194 13,194 12,913 17,217 18,664 4,334 10,399 17.14%
NOSH 146,607 146,607 143,480 143,480 135,822 112,697 346,666 -43.57%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 10.48% 8.47% -335.43% -82.33% -63.29% 50.63% -274.19% -
ROE 1.35% 1.09% -39.22% -5.41% -3.21% 22.15% -71.00% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 1.16 1.16 1.05 0.79 0.91 2.19 0.78 30.19%
EPS 0.12 0.08 -3.53 -0.65 -0.54 -0.44 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.12 0.18 0.05 0.03 107.59%
Adjusted Per Share Value based on latest NOSH - 143,480
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.20 0.20 0.18 0.13 0.11 0.22 0.32 -26.83%
EPS 0.02 0.02 -0.60 -0.11 -0.07 0.11 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0156 0.0156 0.0153 0.0204 0.0221 0.0051 0.0123 17.11%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.07 0.095 0.115 0.115 0.235 0.16 0.045 -
P/RPS 6.04 8.19 10.93 14.58 25.70 7.32 5.79 2.85%
P/EPS 57.65 96.72 -3.26 -17.70 -40.61 14.45 -2.11 -
EY 1.73 1.03 -30.70 -5.65 -2.46 6.92 -47.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.06 1.28 0.96 1.31 3.20 1.50 -35.25%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 27/03/19 27/12/18 28/09/18 27/06/18 29/03/18 29/12/17 04/10/17 -
Price 0.075 0.09 0.105 0.11 0.15 0.235 0.13 -
P/RPS 6.48 7.76 9.98 13.94 16.41 10.74 16.73 -46.77%
P/EPS 61.77 91.63 -2.97 -16.93 -25.92 21.22 -6.10 -
EY 1.62 1.09 -33.62 -5.91 -3.86 4.71 -16.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.17 0.92 0.83 4.70 4.33 -66.65%

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