[SMTRACK] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 109.28%
YoY- 369.44%
Quarter Report
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 1,999 1,511 957 405 1,698 1,274 849 77.07%
PBT -1,036 9 89 169 -1,821 163 89 -
Tax 0 0 0 0 0 0 0 -
NP -1,036 9 89 169 -1,821 163 89 -
-
NP to SH -806 9 155 169 -1,821 163 89 -
-
Tax Rate - 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 3,035 1,502 868 236 3,519 1,111 760 151.92%
-
Net Worth 123,683 17,669 17,669 17,669 11,912 13,401 13,194 345.19%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 123,683 17,669 17,669 17,669 11,912 13,401 13,194 345.19%
NOSH 176,690 176,690 176,690 176,690 148,900 148,900 146,607 13.26%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -51.83% 0.60% 9.30% 41.73% -107.24% 12.79% 10.48% -
ROE -0.65% 0.05% 0.88% 0.96% -15.29% 1.22% 0.67% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 1.13 0.86 0.54 0.23 1.14 0.86 0.58 56.05%
EPS -0.01 0.06 0.09 0.10 -1.22 0.11 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.10 0.10 0.10 0.08 0.09 0.09 293.04%
Adjusted Per Share Value based on latest NOSH - 176,690
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 0.24 0.18 0.12 0.05 0.21 0.16 0.10 79.35%
EPS -0.10 0.00 0.02 0.02 -0.22 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.0216 0.0216 0.0216 0.0145 0.0164 0.0161 345.34%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.145 0.11 0.09 0.14 0.185 0.135 0.07 -
P/RPS 12.82 12.86 16.62 61.08 16.22 15.78 12.09 3.98%
P/EPS -31.79 2,159.55 102.59 146.37 -15.13 123.32 115.31 -
EY -3.15 0.05 0.97 0.68 -6.61 0.81 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 1.10 0.90 1.40 2.31 1.50 0.78 -58.33%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 19/10/20 23/06/20 27/03/20 30/12/19 30/09/19 26/06/19 27/03/19 -
Price 0.20 0.11 0.06 0.10 0.26 0.205 0.075 -
P/RPS 17.68 12.86 11.08 43.63 22.80 23.96 12.95 23.09%
P/EPS -43.84 2,159.55 68.40 104.55 -21.26 187.27 123.55 -
EY -2.28 0.05 1.46 0.96 -4.70 0.53 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 1.10 0.60 1.00 3.25 2.28 0.83 -50.42%

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