[SMTRACK] YoY Annualized Quarter Result on 31-Oct-2021

Announcement Date
31-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Oct-2021
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Revenue 12,534 162 112 0 1,700 1,999 3,120 22.86%
PBT -9,685 -3,456 -4,632 0 -6,620 -1,036 -9,297 0.60%
Tax -43 0 0 0 0 0 0 -
NP -9,728 -3,456 -4,632 0 -6,620 -1,036 -9,297 0.67%
-
NP to SH -10,037 -3,282 -4,432 0 -6,420 -806 -9,195 1.30%
-
Tax Rate - - - - - - - -
Total Cost 22,262 3,618 4,744 0 8,320 3,035 12,418 9.02%
-
Net Worth 78,897 65,854 61,743 45,765 23,888 123,683 12,532 31.31%
Dividend
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Net Worth 78,897 65,854 61,743 45,765 23,888 123,683 12,532 31.31%
NOSH 1,169,924 819,189 769,189 457,657 229,697 176,690 250,654 25.62%
Ratio Analysis
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
NP Margin -77.61% -2,133.33% -4,135.71% 0.00% -389.41% -51.83% -297.91% -
ROE -12.72% -4.98% -7.18% 0.00% -26.87% -0.65% -73.37% -
Per Share
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.43 0.02 0.02 0.00 0.74 1.13 1.25 2.01%
EPS -1.14 -0.44 -0.64 0.00 -2.88 -0.01 -3.67 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.104 0.70 0.05 9.09%
Adjusted Per Share Value based on latest NOSH - 457,657
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
RPS 1.02 0.01 0.01 0.00 0.14 0.16 0.26 22.43%
EPS -0.82 -0.27 -0.36 0.00 -0.52 -0.07 -0.75 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0538 0.0505 0.0374 0.0195 0.1011 0.0102 31.40%
Price Multiplier on Financial Quarter End Date
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Date 31/03/23 30/06/22 31/03/22 29/10/21 30/10/20 30/07/20 30/06/16 -
Price 0.035 0.065 0.08 0.085 0.155 0.145 0.075 -
P/RPS 2.45 293.59 490.03 0.00 20.94 12.82 6.02 -12.46%
P/EPS -3.06 -14.49 -12.38 0.00 -5.55 -31.79 -2.04 6.18%
EY -32.71 -6.90 -8.08 0.00 -18.03 -3.15 -48.91 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.72 0.89 0.85 1.49 0.21 1.50 -18.08%
Price Multiplier on Announcement Date
31/03/23 30/06/22 31/03/22 31/10/21 31/10/20 31/07/20 30/06/16 CAGR
Date 29/05/23 26/08/22 25/05/22 31/12/21 31/12/20 19/10/20 30/09/16 -
Price 0.03 0.045 0.08 0.19 0.18 0.20 0.06 -
P/RPS 2.10 203.25 490.03 0.00 24.32 17.68 4.82 -11.57%
P/EPS -2.62 -10.03 -12.38 0.00 -6.44 -43.84 -1.64 7.18%
EY -38.16 -9.97 -8.08 0.00 -15.53 -2.28 -61.14 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.89 1.90 1.73 0.29 1.20 -17.39%

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