[SMTRACK] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 6.27%
YoY- -805.87%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 11,054 4,782 15,970 12,534 6,089 181 81 2527.04%
PBT -187 442 -14,118 -9,685 -10,801 -3,622 -1,728 -77.19%
Tax -819 -318 -423 -43 -43 0 0 -
NP -1,006 124 -14,541 -9,728 -10,844 -3,622 -1,728 -30.20%
-
NP to SH -2,454 -236 -14,742 -10,037 -10,708 -3,511 -1,641 30.67%
-
Tax Rate - 71.95% - - - - - -
Total Cost 12,060 4,658 30,511 22,262 16,933 3,803 1,809 252.99%
-
Net Worth 72,621 71,857 74,141 78,897 72,371 69,023 65,854 6.71%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 72,621 71,857 74,141 78,897 72,371 69,023 65,854 6.71%
NOSH 1,222,973 1,214,943 1,186,267 1,169,924 1,169,924 868,481 819,189 30.52%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -9.10% 2.59% -91.05% -77.61% -178.09% -2,001.11% -2,133.33% -
ROE -3.38% -0.33% -19.88% -12.72% -14.80% -5.09% -2.49% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.91 0.40 1.72 1.43 0.76 0.02 0.01 1906.59%
EPS -0.20 -0.02 -1.59 -1.14 -1.33 -0.46 -0.22 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.08 0.09 0.09 0.09 0.09 -23.62%
Adjusted Per Share Value based on latest NOSH - 1,169,924
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.85 0.37 1.23 0.97 0.47 0.01 0.01 1817.63%
EPS -0.19 -0.02 -1.14 -0.77 -0.82 -0.27 -0.13 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0553 0.0571 0.0607 0.0557 0.0531 0.0507 6.70%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.05 0.03 0.025 0.035 0.05 0.045 0.065 -
P/RPS 5.47 7.51 1.45 2.45 6.60 190.67 587.18 -95.53%
P/EPS -24.66 -152.24 -1.57 -3.06 -3.75 -9.83 -28.98 -10.17%
EY -4.05 -0.66 -63.63 -32.71 -26.63 -10.17 -3.45 11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.31 0.39 0.56 0.50 0.72 9.91%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 22/11/23 30/08/23 29/05/23 28/02/23 30/11/22 26/08/22 -
Price 0.05 0.04 0.025 0.03 0.04 0.055 0.045 -
P/RPS 5.47 10.02 1.45 2.10 5.28 233.04 406.51 -94.29%
P/EPS -24.66 -202.99 -1.57 -2.62 -3.00 -12.01 -20.07 14.67%
EY -4.05 -0.49 -63.63 -38.16 -33.29 -8.32 -4.98 -12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.31 0.33 0.44 0.61 0.50 40.06%

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