[SMTRACK] QoQ TTM Result on 31-Mar-2022

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 18.34%
YoY- -52.28%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
Revenue 6,089 2,241 2,424 4,896 5,293 3,658 2,950 78.38%
PBT -10,801 -5,409 -4,725 -4,285 -5,119 -4,325 -2,122 266.81%
Tax -43 0 0 0 0 0 0 -
NP -10,844 -5,409 -4,725 -4,285 -5,119 -4,325 -2,122 267.98%
-
NP to SH -10,707 -4,958 -4,288 -3,868 -4,737 -4,224 -2,090 268.71%
-
Tax Rate - - - - - - - -
Total Cost 16,933 7,650 7,149 9,181 10,412 7,983 5,072 161.91%
-
Net Worth 72,371 69,023 65,854 61,743 45,135 45,765 0 -
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
Net Worth 72,371 69,023 65,854 61,743 45,135 45,765 0 -
NOSH 1,169,924 868,481 819,189 769,189 472,657 457,657 447,657 115.38%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
NP Margin -178.09% -241.37% -194.93% -87.52% -96.71% -118.23% -71.93% -
ROE -14.79% -7.18% -6.51% -6.26% -10.50% -9.23% 0.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
RPS 0.76 0.29 0.33 0.71 0.94 0.80 0.66 11.92%
EPS -1.33 -0.65 -0.59 -0.56 -0.84 -0.92 -0.47 129.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.08 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 769,189
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
RPS 0.50 0.18 0.20 0.40 0.43 0.30 0.24 79.71%
EPS -0.88 -0.41 -0.35 -0.32 -0.39 -0.35 -0.17 271.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0564 0.0538 0.0505 0.0369 0.0374 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 29/10/21 30/09/21 -
Price 0.05 0.045 0.065 0.08 0.19 0.085 0.095 -
P/RPS 6.60 15.40 19.62 11.21 20.25 10.63 14.42 -46.43%
P/EPS -3.76 -6.96 -11.09 -14.19 -22.63 -9.21 -20.35 -74.04%
EY -26.63 -14.37 -9.02 -7.05 -4.42 -10.86 -4.91 285.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.72 0.89 2.38 0.85 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 31/10/21 30/09/21 CAGR
Date 28/02/23 30/11/22 26/08/22 25/05/22 01/03/22 31/12/21 - -
Price 0.04 0.055 0.045 0.08 0.225 0.19 0.00 -
P/RPS 5.28 18.82 13.58 11.21 23.98 23.77 0.00 -
P/EPS -3.00 -8.51 -7.68 -14.19 -26.80 -20.59 0.00 -
EY -33.29 -11.75 -13.02 -7.05 -3.73 -4.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 0.50 0.89 2.81 1.90 0.00 -

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