[SMTRACK] QoQ Quarter Result on 31-Dec-2021

Announcement Date
01-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -20.77%
YoY- 9.78%
View:
Show?
Quarter Result
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
Revenue 28 2,060 283 2,525 425 0 425 -90.38%
PBT -1,158 -1,787 -1,210 -130 -1,992 0 -993 14.14%
Tax 0 0 0 0 0 0 0 -
NP -1,158 -1,787 -1,210 -130 -1,992 0 -993 14.14%
-
NP to SH -1,108 -1,448 -1,199 -113 -1,977 0 -935 15.73%
-
Tax Rate - - - - - - - -
Total Cost 1,186 3,847 1,493 2,655 2,417 0 1,418 -14.25%
-
Net Worth 61,743 45,135 45,765 44,765 44,765 0 22,740 136.28%
Dividend
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
Net Worth 61,743 45,135 45,765 44,765 44,765 0 22,740 136.28%
NOSH 769,189 472,657 457,657 447,657 447,657 229,697 229,697 183.03%
Ratio Analysis
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
NP Margin -4,135.71% -86.75% -427.56% -5.15% -468.71% 0.00% -233.65% -
ROE -1.79% -3.21% -2.62% -0.25% -4.42% 0.00% -4.11% -
Per Share
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 0.00 0.37 0.06 0.56 0.09 0.00 0.19 -
EPS -0.16 -0.26 -0.26 -0.03 -0.44 0.00 -0.41 -55.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.10 0.10 0.10 0.00 0.099 -7.87%
Adjusted Per Share Value based on latest NOSH - 472,657
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
RPS 0.00 0.25 0.03 0.31 0.05 0.00 0.05 -
EPS -0.14 -0.18 -0.15 -0.01 -0.24 0.00 -0.11 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0551 0.0559 0.0546 0.0546 0.00 0.0278 136.06%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
Date 31/03/22 31/12/21 29/10/21 30/07/21 30/04/21 31/03/21 29/01/21 -
Price 0.08 0.19 0.085 0.08 0.085 0.105 0.16 -
P/RPS 1,960.12 52.04 137.46 14.18 89.53 0.00 86.47 1368.28%
P/EPS -49.53 -74.03 -32.44 -316.93 -19.25 0.00 -39.31 22.01%
EY -2.02 -1.35 -3.08 -0.32 -5.20 0.00 -2.54 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.38 0.85 0.80 0.85 0.00 1.62 -40.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 CAGR
Date 25/05/22 01/03/22 31/12/21 27/09/21 09/07/21 - 31/03/21 -
Price 0.08 0.225 0.19 0.095 0.08 0.00 0.105 -
P/RPS 1,960.12 61.62 307.26 16.84 84.26 0.00 56.75 2009.88%
P/EPS -49.53 -87.67 -72.52 -376.35 -18.11 0.00 -25.79 75.37%
EY -2.02 -1.14 -1.38 -0.27 -5.52 0.00 -3.88 -42.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.81 1.90 0.95 0.80 0.00 1.06 -13.97%

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