[SMTRACK] YoY Cumulative Quarter 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
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Revenue 6,143 1,698 1,510 2,693 1,815 1,953 3,415 10.73%
PBT -7,750 -1,821 -5,065 -7,384 -905 -9,951 -8,868 -2.31%
Tax 0 0 0 0 0 1 0 -
NP -7,750 -1,821 -5,065 -7,384 -905 -9,950 -8,868 -2.31%
-
NP to SH -7,411 -1,821 -5,065 -7,384 -905 -9,891 -8,868 -3.07%
-
Tax Rate - - - - - - - -
Total Cost 13,893 3,519 6,575 10,077 2,720 11,903 12,283 2.16%
-
Net Worth 45,135 11,912 12,913 10,399 14,061 16,963 16,026 19.70%
Dividend
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Net Worth 45,135 11,912 12,913 10,399 14,061 16,963 16,026 19.70%
NOSH 472,657 148,900 143,480 346,666 281,237 282,727 267,108 10.42%
Ratio Analysis
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
NP Margin -126.16% -107.24% -335.43% -274.19% -49.86% -509.47% -259.68% -
ROE -16.42% -15.29% -39.22% -71.00% -6.44% -58.31% -55.33% -
Per Share
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 1.09 1.14 1.05 0.78 0.65 0.69 1.28 -2.75%
EPS -1.31 -1.22 -3.53 -2.13 -0.26 -3.65 -3.32 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.03 0.05 0.06 0.06 5.12%
Adjusted Per Share Value based on latest NOSH - 472,657
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.50 0.14 0.12 0.22 0.15 0.16 0.28 10.59%
EPS -0.61 -0.15 -0.41 -0.60 -0.07 -0.81 -0.73 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0097 0.0106 0.0085 0.0115 0.0139 0.0131 19.71%
Price Multiplier on Financial Quarter End Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 31/12/21 31/07/19 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 -
Price 0.19 0.185 0.115 0.045 0.08 0.075 0.08 -
P/RPS 17.45 16.22 10.93 5.79 12.40 10.86 6.26 19.49%
P/EPS -14.46 -15.13 -3.26 -2.11 -24.86 -2.14 -2.41 36.51%
EY -6.91 -6.61 -30.70 -47.33 -4.02 -46.65 -41.50 -26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.31 1.28 1.50 1.60 1.25 1.33 10.63%
Price Multiplier on Announcement Date
31/12/21 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 01/03/22 30/09/19 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 -
Price 0.225 0.26 0.105 0.13 0.06 0.125 0.085 -
P/RPS 20.66 22.80 9.98 16.73 9.30 18.10 6.65 21.76%
P/EPS -17.13 -21.26 -2.97 -6.10 -18.65 -3.57 -2.56 39.12%
EY -5.84 -4.70 -33.62 -16.38 -5.36 -27.99 -39.06 -28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 3.25 1.17 4.33 1.20 2.08 1.42 12.58%

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