[SMTRACK] YoY Annualized Quarter Result on 30-Apr-2020 [#3]

Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -96.13%
YoY- -94.48%
View:
Show?
Annualized Quarter Result
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 12,534 0 1,700 2,014 1,698 1,132 2,420 32.02%
PBT -9,685 0 -6,185 12 217 -932 -1,206 42.17%
Tax -43 0 0 0 0 0 0 -
NP -9,728 0 -6,185 12 217 -932 -1,206 42.27%
-
NP to SH -10,037 0 -6,098 12 217 -932 -1,206 43.03%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 22,262 0 7,885 2,002 1,481 2,064 3,626 35.86%
-
Net Worth 78,897 0 44,765 17,669 13,401 17,217 2,608 77.87%
Dividend
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 78,897 0 44,765 17,669 13,401 17,217 2,608 77.87%
NOSH 1,169,924 447,657 447,657 176,690 148,900 143,480 346,761 22.80%
Ratio Analysis
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -77.61% 0.00% -363.84% 0.60% 12.79% -82.33% -49.86% -
ROE -12.72% 0.00% -13.62% 0.07% 1.62% -5.41% -46.27% -
Per Share
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 1.43 0.00 0.38 1.14 1.14 0.79 4.64 -18.02%
EPS -1.14 0.00 -1.36 0.08 0.15 -0.65 -2.31 -11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.10 0.10 0.09 0.12 0.05 10.43%
Adjusted Per Share Value based on latest NOSH - 176,690
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 0.97 0.00 0.13 0.16 0.13 0.09 0.19 31.70%
EPS -0.77 0.00 -0.47 0.00 0.02 -0.07 -0.09 43.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.00 0.0345 0.0136 0.0103 0.0133 0.002 77.96%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.035 0.095 0.085 0.11 0.135 0.115 0.065 -
P/RPS 2.45 0.00 22.38 9.65 11.83 14.58 1.40 9.91%
P/EPS -3.06 0.00 -6.24 1,619.66 92.49 -17.70 -2.81 1.44%
EY -32.71 0.00 -16.03 0.06 1.08 -5.65 -35.59 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.85 1.10 1.50 0.96 1.30 -18.40%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 29/05/23 - 09/07/21 23/06/20 26/06/19 27/06/18 23/06/17 -
Price 0.03 0.00 0.08 0.11 0.205 0.11 0.065 -
P/RPS 2.10 0.00 21.07 9.65 17.97 13.94 1.40 7.08%
P/EPS -2.62 0.00 -5.87 1,619.66 140.45 -16.93 -2.81 -1.17%
EY -38.16 0.00 -17.03 0.06 0.71 -5.91 -35.59 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.00 0.80 1.10 2.28 0.92 1.30 -20.67%

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