[SMTRACK] YoY Cumulative Quarter Result on 31-Jan-2018 [#2]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -225.0%
YoY- 64.5%
Quarter Report
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Revenue 850 957 849 474 1,014 718 2,733 -20.50%
PBT -2,648 89 89 -300 -845 -7,420 1,116 -
Tax 0 0 0 0 0 0 0 -
NP -2,648 89 89 -300 -845 -7,420 1,116 -
-
NP to SH -2,540 155 89 -300 -845 -7,301 758 -
-
Tax Rate - 0.00% 0.00% - - - 0.00% -
Total Cost 3,498 868 760 774 1,859 8,138 1,617 16.36%
-
Net Worth 22,740 17,669 13,194 18,664 1,733 13,986 12,853 11.86%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Net Worth 22,740 17,669 13,194 18,664 1,733 13,986 12,853 11.86%
NOSH 229,697 176,690 146,607 135,822 346,761 279,731 257,070 -2.18%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
NP Margin -311.53% 9.30% 10.48% -63.29% -83.33% -1,033.43% 40.83% -
ROE -11.17% 0.88% 0.67% -1.61% -48.74% -52.20% 5.90% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
RPS 0.37 0.54 0.58 0.46 2.92 0.26 1.06 -18.67%
EPS -1.11 0.09 0.06 -0.27 -0.24 -2.61 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.10 0.09 0.18 0.05 0.05 0.05 14.36%
Adjusted Per Share Value based on latest NOSH - 135,822
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
RPS 0.10 0.11 0.10 0.06 0.12 0.09 0.32 -20.42%
EPS -0.30 0.02 0.01 -0.04 -0.10 -0.86 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0209 0.0156 0.0221 0.0021 0.0166 0.0152 11.86%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 30/09/15 31/12/15 -
Price 0.16 0.09 0.07 0.235 0.035 0.09 0.10 -
P/RPS 43.24 16.62 12.09 51.41 1.20 35.06 9.41 34.92%
P/EPS -14.47 102.59 115.31 -81.22 -1.44 -3.45 33.91 -
EY -6.91 0.97 0.87 -1.23 -69.62 -29.00 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.90 0.78 1.31 0.70 1.80 2.00 -4.05%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Date 31/03/21 27/03/20 27/03/19 29/03/18 31/03/17 25/11/15 24/02/16 -
Price 0.105 0.06 0.075 0.15 0.065 0.09 0.095 -
P/RPS 28.37 11.08 12.95 32.81 2.22 35.06 8.94 25.46%
P/EPS -9.50 68.40 123.55 -51.85 -2.67 -3.45 32.22 -
EY -10.53 1.46 0.81 -1.93 -37.49 -29.00 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.60 0.83 0.83 1.30 1.80 1.90 -10.83%

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