[SMTRACK] QoQ TTM Result on 31-Jan-2019 [#2]

Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- 10.85%
YoY- 31.09%
Quarter Report
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 1,678 1,698 1,935 1,885 1,461 1,510 1,727 -1.89%
PBT -1,688 -1,821 -4,204 -4,698 -5,270 -5,066 -7,178 -61.80%
Tax 0 0 0 0 0 0 0 -
NP -1,688 -1,821 -4,204 -4,698 -5,270 -5,066 -7,178 -61.80%
-
NP to SH -1,688 -1,821 -4,204 -4,698 -5,270 -5,066 -7,178 -61.80%
-
Tax Rate - - - - - - - -
Total Cost 3,366 3,519 6,139 6,583 6,731 6,576 8,905 -47.62%
-
Net Worth 17,669 11,912 13,401 13,194 13,194 12,913 17,217 1.73%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 17,669 11,912 13,401 13,194 13,194 12,913 17,217 1.73%
NOSH 176,690 148,900 148,900 146,607 146,607 143,480 143,480 14.84%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin -100.60% -107.24% -217.26% -249.23% -360.71% -335.50% -415.63% -
ROE -9.55% -15.29% -31.37% -35.61% -39.94% -39.23% -41.69% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.95 1.14 1.30 1.29 1.00 1.05 1.20 -14.38%
EPS -0.96 -1.22 -2.82 -3.20 -3.59 -3.53 -5.00 -66.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.08 0.09 0.09 0.09 0.09 0.12 -11.41%
Adjusted Per Share Value based on latest NOSH - 146,607
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.20 0.21 0.24 0.23 0.18 0.18 0.21 -3.19%
EPS -0.21 -0.22 -0.51 -0.57 -0.64 -0.62 -0.88 -61.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0145 0.0164 0.0161 0.0161 0.0158 0.021 1.89%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.14 0.185 0.135 0.07 0.095 0.115 0.115 -
P/RPS 14.74 16.22 10.39 5.44 9.53 10.93 9.55 33.45%
P/EPS -14.65 -15.13 -4.78 -2.18 -2.64 -3.26 -2.30 242.45%
EY -6.82 -6.61 -20.91 -45.78 -37.84 -30.70 -43.50 -70.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.31 1.50 0.78 1.06 1.28 0.96 28.51%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 30/12/19 30/09/19 26/06/19 27/03/19 27/12/18 28/09/18 27/06/18 -
Price 0.10 0.26 0.205 0.075 0.09 0.105 0.11 -
P/RPS 10.53 22.80 15.78 5.83 9.03 9.98 9.14 9.86%
P/EPS -10.47 -21.26 -7.26 -2.34 -2.50 -2.97 -2.20 182.12%
EY -9.55 -4.70 -13.77 -42.73 -39.94 -33.63 -45.48 -64.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.25 2.28 0.83 1.00 1.17 0.92 5.70%

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