[SMTRACK] YoY Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -250.66%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 4,782 100 0 405 425 474 611 34.63%
PBT 442 -1,894 0 169 36 240 -272 -
Tax -318 0 0 0 0 0 0 -
NP 124 -1,894 0 169 36 240 -272 -
-
NP to SH -236 -1,869 0 169 36 240 -272 -2.03%
-
Tax Rate 71.95% - - 0.00% 0.00% 0.00% - -
Total Cost 4,658 1,994 0 236 389 234 883 27.17%
-
Net Worth 71,857 69,023 0 17,669 13,194 4,334 1,733 71.33%
Dividend
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 71,857 69,023 0 17,669 13,194 4,334 1,733 71.33%
NOSH 1,214,943 868,481 229,697 176,690 146,607 112,697 346,761 19.87%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 2.59% -1,894.00% 0.00% 41.73% 8.47% 50.63% -44.52% -
ROE -0.33% -2.71% 0.00% 0.96% 0.27% 5.54% -15.69% -
Per Share
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 0.40 0.01 0.00 0.23 0.29 0.55 1.76 -19.27%
EPS -0.02 -0.24 0.00 0.10 0.02 -0.11 -0.78 -41.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.00 0.10 0.09 0.05 0.05 2.67%
Adjusted Per Share Value based on latest NOSH - 868,481
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 0.39 0.01 0.00 0.03 0.03 0.04 0.05 34.57%
EPS -0.02 -0.15 0.00 0.01 0.00 0.02 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0564 0.00 0.0144 0.0108 0.0035 0.0014 71.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 29/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.03 0.045 0.105 0.14 0.095 0.16 0.055 -
P/RPS 7.51 345.12 0.00 61.08 32.77 29.26 3.12 13.53%
P/EPS -152.24 -18.47 0.00 146.37 386.88 57.79 -7.01 56.04%
EY -0.66 -5.42 0.00 0.68 0.26 1.73 -14.26 -35.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.00 1.40 1.06 3.20 1.10 -10.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/11/23 30/11/22 - 30/12/19 27/12/18 29/12/17 30/12/16 -
Price 0.04 0.055 0.00 0.10 0.09 0.235 0.045 -
P/RPS 10.02 421.81 0.00 43.63 31.05 42.98 2.55 21.87%
P/EPS -202.99 -22.57 0.00 104.55 366.52 84.88 -5.74 67.43%
EY -0.49 -4.43 0.00 0.96 0.27 1.18 -17.43 -40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.00 1.00 1.00 4.70 0.90 -4.17%

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