[SMTRACK] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Announcement Date
01-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY--%
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 6,089 6,143 1,999 1,698 1,510 2,693 1,815 20.74%
PBT -10,801 -7,750 -1,036 -1,821 -5,065 -7,384 -905 47.12%
Tax -43 0 0 0 0 0 0 -
NP -10,844 -7,750 -1,036 -1,821 -5,065 -7,384 -905 47.21%
-
NP to SH -10,708 -7,411 -806 -1,821 -5,065 -7,384 -905 46.92%
-
Tax Rate - - - - - - - -
Total Cost 16,933 13,893 3,035 3,519 6,575 10,077 2,720 32.94%
-
Net Worth 72,371 45,258 123,683 11,912 12,913 10,399 14,061 29.06%
Dividend
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 72,371 45,258 123,683 11,912 12,913 10,399 14,061 29.06%
NOSH 1,169,924 565,725 176,690 148,900 143,480 346,666 281,237 24.85%
Ratio Analysis
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin -178.09% -126.16% -51.83% -107.24% -335.43% -274.19% -49.86% -
ROE -14.80% -16.38% -0.65% -15.29% -39.22% -71.00% -6.44% -
Per Share
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 0.76 1.09 1.13 1.14 1.05 0.78 0.65 2.46%
EPS -1.33 -1.31 -0.01 -1.22 -3.53 -2.13 -0.26 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.70 0.08 0.09 0.03 0.05 9.58%
Adjusted Per Share Value based on latest NOSH - 472,657
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 0.50 0.50 0.16 0.14 0.12 0.22 0.15 20.62%
EPS -0.88 -0.61 -0.07 -0.15 -0.41 -0.60 -0.07 48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.037 0.1011 0.0097 0.0106 0.0085 0.0115 29.06%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 30/12/22 31/12/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.05 0.19 0.145 0.185 0.115 0.045 0.08 -
P/RPS 6.60 17.50 12.82 16.22 10.93 5.79 12.40 -9.35%
P/EPS -3.75 -14.50 -31.79 -15.13 -3.26 -2.11 -24.86 -25.51%
EY -26.63 -6.89 -3.15 -6.61 -30.70 -47.33 -4.02 34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 2.38 0.21 2.31 1.28 1.50 1.60 -15.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 28/02/23 01/03/22 19/10/20 30/09/19 28/09/18 04/10/17 30/09/16 -
Price 0.04 0.225 0.20 0.26 0.105 0.13 0.06 -
P/RPS 5.28 20.72 17.68 22.80 9.98 16.73 9.30 -8.43%
P/EPS -3.00 -17.18 -43.84 -21.26 -2.97 -6.10 -18.65 -24.76%
EY -33.29 -5.82 -2.28 -4.70 -33.62 -16.38 -5.36 32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 2.81 0.29 3.25 1.17 4.33 1.20 -14.46%

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