[SMTRACK] QoQ Annualized Quarter Result on 31-Oct-2021

Announcement Date
31-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Oct-2021
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Revenue 162 112 6,143 0 0 4,145 0 -
PBT -3,456 -4,632 -7,750 0 0 -5,184 0 -
Tax 0 0 0 0 0 0 0 -
NP -3,456 -4,632 -7,750 0 0 -5,184 0 -
-
NP to SH -3,282 -4,432 -7,411 0 0 -5,094 0 -
-
Tax Rate - - - - - - - -
Total Cost 3,618 4,744 13,893 0 0 9,329 0 -
-
Net Worth 65,854 61,743 45,135 45,765 0 44,765 0 -
Dividend
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Net Worth 65,854 61,743 45,135 45,765 0 44,765 0 -
NOSH 819,189 769,189 472,657 457,657 447,657 447,657 447,657 82.99%
Ratio Analysis
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
NP Margin -2,133.33% -4,135.71% -126.16% 0.00% 0.00% -125.05% 0.00% -
ROE -4.98% -7.18% -16.42% 0.00% 0.00% -11.38% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 0.02 0.02 1.09 0.00 0.00 0.93 0.00 -
EPS -0.44 -0.64 -1.31 0.00 0.00 -1.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.10 0.00 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 457,657
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
RPS 0.01 0.01 0.53 0.00 0.00 0.35 0.00 -
EPS -0.28 -0.38 -0.63 0.00 0.00 -0.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0528 0.0386 0.0391 0.00 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 30/07/21 30/06/21 -
Price 0.065 0.08 0.19 0.085 0.095 0.08 0.08 -
P/RPS 293.59 490.03 17.45 0.00 0.00 8.64 0.00 -
P/EPS -14.49 -12.38 -14.46 0.00 0.00 -7.03 0.00 -
EY -6.90 -8.08 -6.91 0.00 0.00 -14.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 2.38 0.85 0.00 0.80 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 31/07/21 30/06/21 CAGR
Date 26/08/22 25/05/22 01/03/22 31/12/21 - 27/09/21 - -
Price 0.045 0.08 0.225 0.19 0.00 0.095 0.00 -
P/RPS 203.25 490.03 20.66 0.00 0.00 10.26 0.00 -
P/EPS -10.03 -12.38 -17.13 0.00 0.00 -8.35 0.00 -
EY -9.97 -8.08 -5.84 0.00 0.00 -11.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.89 2.81 1.90 0.00 0.95 0.00 -

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 & 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