[SMTRACK] QoQ Annualized Quarter Result on 31-Jul-2018 [#4]

Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -443.45%
YoY- 31.41%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 1,698 1,698 1,700 1,510 1,132 948 1,896 -7.10%
PBT 217 178 144 -5,065 -932 -600 960 -62.99%
Tax 0 0 0 0 0 0 0 -
NP 217 178 144 -5,065 -932 -600 960 -62.99%
-
NP to SH 217 178 144 -5,065 -932 -600 960 -62.99%
-
Tax Rate 0.00% 0.00% 0.00% - - - 0.00% -
Total Cost 1,481 1,520 1,556 6,575 2,064 1,548 936 35.89%
-
Net Worth 13,401 13,194 13,194 12,913 17,217 18,664 4,334 112.68%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 13,401 13,194 13,194 12,913 17,217 18,664 4,334 112.68%
NOSH 148,900 146,607 146,607 143,480 143,480 135,822 112,697 20.46%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 12.79% 10.48% 8.47% -335.43% -82.33% -63.29% 50.63% -
ROE 1.62% 1.35% 1.09% -39.22% -5.41% -3.21% 22.15% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 1.14 1.16 1.16 1.05 0.79 0.91 2.19 -35.36%
EPS 0.15 0.12 0.08 -3.53 -0.65 -0.54 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.12 0.18 0.05 48.13%
Adjusted Per Share Value based on latest NOSH - 143,480
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 0.13 0.13 0.13 0.12 0.09 0.07 0.15 -9.12%
EPS 0.02 0.01 0.01 -0.39 -0.07 -0.05 0.07 -56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0102 0.0102 0.0099 0.0133 0.0144 0.0033 114.01%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.135 0.07 0.095 0.115 0.115 0.235 0.16 -
P/RPS 11.83 6.04 8.19 10.93 14.58 25.70 7.32 37.83%
P/EPS 92.49 57.65 96.72 -3.26 -17.70 -40.61 14.45 245.90%
EY 1.08 1.73 1.03 -30.70 -5.65 -2.46 6.92 -71.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.78 1.06 1.28 0.96 1.31 3.20 -39.74%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 27/03/19 27/12/18 28/09/18 27/06/18 29/03/18 29/12/17 -
Price 0.205 0.075 0.09 0.105 0.11 0.15 0.235 -
P/RPS 17.97 6.48 7.76 9.98 13.94 16.41 10.74 41.07%
P/EPS 140.45 61.77 91.63 -2.97 -16.93 -25.92 21.22 253.74%
EY 0.71 1.62 1.09 -33.62 -5.91 -3.86 4.71 -71.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.83 1.00 1.17 0.92 0.83 4.70 -38.34%

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