[SMTRACK] YoY Annualized Quarter Result on 31-Dec-2023 [#2]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -419.92%
YoY- 54.17%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 22,108 6,089 0 1,700 1,914 1,698 948 70.26%
PBT -374 -10,801 0 -5,296 178 178 -600 -7.67%
Tax -1,638 -43 0 0 0 0 0 -
NP -2,012 -10,844 0 -5,296 178 178 -600 22.68%
-
NP to SH -4,908 -10,708 0 -5,080 310 178 -600 42.63%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 24,120 16,933 0 6,996 1,736 1,520 1,548 59.04%
-
Net Worth 72,621 72,371 0 22,740 17,669 13,194 18,664 25.80%
Dividend
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 72,621 72,371 0 22,740 17,669 13,194 18,664 25.80%
NOSH 1,222,973 1,169,924 447,657 229,697 176,690 146,607 135,822 44.97%
Ratio Analysis
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -9.10% -178.09% 0.00% -311.53% 9.30% 10.48% -63.29% -
ROE -6.76% -14.80% 0.00% -22.34% 1.75% 1.35% -3.21% -
Per Share
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 1.83 0.76 0.00 0.74 1.08 1.16 0.91 12.53%
EPS -0.40 -1.33 0.00 -2.22 0.18 0.12 -0.54 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.00 0.099 0.10 0.09 0.18 -16.94%
Adjusted Per Share Value based on latest NOSH - 1,222,973
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 1.70 0.47 0.00 0.13 0.15 0.13 0.07 71.43%
EPS -0.38 -0.82 0.00 -0.39 0.02 0.01 -0.05 40.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0557 0.00 0.0175 0.0136 0.0102 0.0144 25.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 29/12/23 30/12/22 30/06/21 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 0.05 0.05 0.08 0.16 0.09 0.07 0.235 -
P/RPS 2.74 6.60 0.00 21.62 8.31 6.04 25.70 -31.49%
P/EPS -12.33 -3.75 0.00 -7.23 51.30 57.65 -40.61 -18.24%
EY -8.11 -26.63 0.00 -13.82 1.95 1.73 -2.46 22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.56 0.00 1.62 0.90 0.78 1.31 -7.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 28/02/24 28/02/23 - 31/03/21 27/03/20 27/03/19 29/03/18 -
Price 0.05 0.04 0.00 0.105 0.06 0.075 0.15 -
P/RPS 2.74 5.28 0.00 14.19 5.54 6.48 16.41 -26.10%
P/EPS -12.33 -3.00 0.00 -4.75 34.20 61.77 -25.92 -11.79%
EY -8.11 -33.29 0.00 -21.06 2.92 1.62 -3.86 13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.44 0.00 1.06 0.60 0.83 0.83 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