[SMTRACK] QoQ Quarter Result on 31-Dec-2020

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2020
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Revenue 425 0 425 0 425 488 554 -23.28%
PBT -1,992 0 -993 0 -1,655 -492 -80 2390.00%
Tax 0 0 0 0 0 0 0 -
NP -1,992 0 -993 0 -1,655 -492 -80 2390.00%
-
NP to SH -1,977 0 -935 0 -1,605 -295 -80 2371.25%
-
Tax Rate - - - - - - - -
Total Cost 2,417 0 1,418 0 2,080 980 634 281.23%
-
Net Worth 44,765 0 22,740 0 23,888 123,683 17,669 153.35%
Dividend
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 44,765 0 22,740 0 23,888 123,683 17,669 153.35%
NOSH 447,657 229,697 229,697 229,697 229,697 176,690 176,690 153.35%
Ratio Analysis
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
NP Margin -468.71% 0.00% -233.65% 0.00% -389.41% -100.82% -14.44% -
ROE -4.42% 0.00% -4.11% 0.00% -6.72% -0.24% -0.45% -
Per Share
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
RPS 0.09 0.00 0.19 0.00 0.19 0.28 0.31 -70.96%
EPS -0.44 0.00 -0.41 0.00 -0.72 0.00 -0.01 4300.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.00 0.099 0.00 0.104 0.70 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 229,697
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
RPS 0.05 0.00 0.05 0.00 0.05 0.06 0.07 -28.57%
EPS -0.24 0.00 -0.11 0.00 -0.20 -0.04 -0.01 2299.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.00 0.0278 0.00 0.0292 0.151 0.0216 152.77%
Price Multiplier on Financial Quarter End Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Date 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 30/07/20 30/04/20 -
Price 0.085 0.105 0.16 0.18 0.155 0.145 0.11 -
P/RPS 89.53 0.00 86.47 0.00 83.77 52.50 35.08 155.21%
P/EPS -19.25 0.00 -39.31 0.00 -22.18 -86.85 -242.95 -92.07%
EY -5.20 0.00 -2.54 0.00 -4.51 -1.15 -0.41 1168.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 1.62 0.00 1.49 0.21 1.10 -22.72%
Price Multiplier on Announcement Date
30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 CAGR
Date 09/07/21 - 31/03/21 - 31/12/20 19/10/20 23/06/20 -
Price 0.08 0.00 0.105 0.00 0.18 0.20 0.11 -
P/RPS 84.26 0.00 56.75 0.00 97.28 72.41 35.08 140.19%
P/EPS -18.11 0.00 -25.79 0.00 -25.76 -119.79 -242.95 -92.54%
EY -5.52 0.00 -3.88 0.00 -3.88 -0.83 -0.41 1246.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 1.06 0.00 1.73 0.29 1.10 -27.27%

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