[SMTRACK] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 3,800 0 1,275 0 850 0 425 1770.73%
PBT -4,752 0 -4,639 0 -2,648 0 -1,655 309.68%
Tax 0 0 0 0 0 0 0 -
NP -4,752 0 -4,639 0 -2,648 0 -1,655 309.68%
-
NP to SH -4,670 0 -4,574 0 -2,540 0 -1,605 317.01%
-
Tax Rate - - - - - - - -
Total Cost 8,552 0 5,914 0 3,498 0 2,080 562.09%
-
Net Worth 44,765 0 44,765 0 22,740 0 23,888 131.56%
Dividend
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 44,765 0 44,765 0 22,740 0 23,888 131.56%
NOSH 447,657 447,657 447,657 229,697 229,697 229,697 229,697 144.03%
Ratio Analysis
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin -125.05% 0.00% -363.84% 0.00% -311.53% 0.00% -389.41% -
ROE -10.43% 0.00% -10.22% 0.00% -11.17% 0.00% -6.72% -
Per Share
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 0.85 0.00 0.28 0.00 0.37 0.00 0.19 641.20%
EPS -1.04 0.00 -1.02 0.00 -1.11 0.00 -0.72 63.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 0.10 0.00 0.099 0.00 0.104 -5.10%
Adjusted Per Share Value based on latest NOSH - 229,697
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 0.31 0.00 0.10 0.00 0.07 0.00 0.03 2170.05%
EPS -0.38 0.00 -0.37 0.00 -0.21 0.00 -0.13 319.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.00 0.0366 0.00 0.0186 0.00 0.0195 132.05%
Price Multiplier on Financial Quarter End Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 -
Price 0.08 0.08 0.085 0.105 0.16 0.18 0.155 -
P/RPS 9.42 0.00 29.84 0.00 43.24 0.00 83.77 -94.61%
P/EPS -7.67 0.00 -8.32 0.00 -14.47 0.00 -22.18 -75.82%
EY -13.04 0.00 -12.02 0.00 -6.91 0.00 -4.51 313.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.85 0.00 1.62 0.00 1.49 -56.46%
Price Multiplier on Announcement Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 27/09/21 - 09/07/21 - 31/03/21 - 31/12/20 -
Price 0.095 0.00 0.08 0.00 0.105 0.00 0.18 -
P/RPS 11.19 0.00 28.09 0.00 28.37 0.00 97.28 -94.44%
P/EPS -9.11 0.00 -7.83 0.00 -9.50 0.00 -25.76 -75.08%
EY -10.98 0.00 -12.77 0.00 -10.53 0.00 -3.88 301.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 0.80 0.00 1.06 0.00 1.73 -55.13%

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