[SMTRACK] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -128.74%
YoY- -44.49%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 19,128 15,970 12,534 6,089 241 162 112 2968.61%
PBT 1,768 -14,118 -9,685 -10,801 -4,829 -3,456 -4,632 -
Tax -1,272 -423 -43 -43 0 0 0 -
NP 496 -14,541 -9,728 -10,844 -4,829 -3,456 -4,632 -
-
NP to SH -944 -14,742 -10,037 -10,708 -4,681 -3,282 -4,432 -64.30%
-
Tax Rate 71.95% - - - - - - -
Total Cost 18,632 30,511 22,262 16,933 5,070 3,618 4,744 148.72%
-
Net Worth 71,857 74,141 78,897 72,371 69,023 65,854 61,743 10.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 71,857 74,141 78,897 72,371 69,023 65,854 61,743 10.63%
NOSH 1,214,943 1,186,267 1,169,924 1,169,924 868,481 819,189 769,189 35.59%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.59% -91.05% -77.61% -178.09% -2,001.11% -2,133.33% -4,135.71% -
ROE -1.31% -19.88% -12.72% -14.80% -6.78% -4.98% -7.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.60 1.72 1.43 0.76 0.03 0.02 0.02 1751.69%
EPS -0.08 -1.59 -1.14 -1.33 -0.61 -0.44 -0.64 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.09 0.09 0.09 0.09 0.09 -23.66%
Adjusted Per Share Value based on latest NOSH - 1,169,924
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.47 1.23 0.97 0.47 0.02 0.01 0.01 2676.89%
EPS -0.07 -1.14 -0.77 -0.82 -0.36 -0.25 -0.34 -65.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0571 0.0607 0.0557 0.0531 0.0507 0.0475 10.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.03 0.025 0.035 0.05 0.045 0.065 0.08 -
P/RPS 1.88 1.45 2.45 6.60 143.00 293.59 490.03 -97.54%
P/EPS -38.06 -1.57 -3.06 -3.75 -7.37 -14.49 -12.38 111.28%
EY -2.63 -63.63 -32.71 -26.63 -13.56 -6.90 -8.08 -52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.39 0.56 0.50 0.72 0.89 -31.89%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 29/05/23 28/02/23 30/11/22 26/08/22 25/05/22 -
Price 0.04 0.025 0.03 0.04 0.055 0.045 0.08 -
P/RPS 2.50 1.45 2.10 5.28 174.78 203.25 490.03 -97.02%
P/EPS -50.75 -1.57 -2.62 -3.00 -9.01 -10.03 -12.38 155.92%
EY -1.97 -63.63 -38.16 -33.29 -11.10 -9.97 -8.08 -60.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.31 0.33 0.44 0.61 0.50 0.89 -17.23%

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