[SMTRACK] QoQ Quarter Result on 31-Oct-2017 [#1]

Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 103.7%
YoY- 188.24%
Quarter Report
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 661 375 0 474 878 801 428 33.71%
PBT -4,367 -420 -519 240 -6,479 -60 -513 318.54%
Tax 0 0 0 0 0 0 0 -
NP -4,367 -420 -519 240 -6,479 -60 -513 318.54%
-
NP to SH -4,367 -420 -519 240 -6,479 -60 -513 318.54%
-
Tax Rate - - - 0.00% - - - -
Total Cost 5,028 795 519 234 7,357 861 941 206.57%
-
Net Worth 12,913 17,217 18,664 4,334 10,394 2,608 1,733 282.89%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 12,913 17,217 18,664 4,334 10,394 2,608 1,733 282.89%
NOSH 143,480 143,480 135,822 112,697 346,470 346,761 346,761 -44.56%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -660.67% -112.00% 0.00% 50.63% -737.93% -7.49% -119.86% -
ROE -33.82% -2.44% -2.78% 5.54% -62.33% -2.30% -29.59% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.46 0.26 0.00 0.55 0.25 1.54 1.23 -48.18%
EPS -3.04 -0.29 -0.50 -0.11 -1.87 -0.11 -1.47 62.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.18 0.05 0.03 0.05 0.05 48.13%
Adjusted Per Share Value based on latest NOSH - 112,697
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.08 0.05 0.00 0.06 0.11 0.10 0.05 36.91%
EPS -0.53 -0.05 -0.06 0.03 -0.79 -0.01 -0.06 329.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.021 0.0228 0.0053 0.0127 0.0032 0.0021 285.38%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.115 0.115 0.235 0.16 0.045 0.065 0.035 -
P/RPS 24.96 44.00 0.00 29.26 17.76 4.23 2.84 327.57%
P/EPS -3.78 -39.29 -46.95 57.79 -2.41 -56.51 -2.37 36.62%
EY -26.47 -2.55 -2.13 1.73 -41.56 -1.77 -42.27 -26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.96 1.31 3.20 1.50 1.30 0.70 49.69%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 27/06/18 29/03/18 29/12/17 04/10/17 23/06/17 31/03/17 -
Price 0.105 0.11 0.15 0.235 0.13 0.065 0.065 -
P/RPS 22.79 42.09 0.00 42.98 51.30 4.23 5.27 166.14%
P/EPS -3.45 -37.58 -29.97 84.88 -6.95 -56.51 -4.39 -14.87%
EY -28.99 -2.66 -3.34 1.18 -14.38 -1.77 -22.76 17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.92 0.83 4.70 4.33 1.30 1.30 -6.80%

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