[SMTRACK] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -250.66%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 100 0 425 554 425 375 801 -31.87%
PBT -1,894 0 -1,992 -80 74 -420 -60 89.02%
Tax 0 0 0 0 0 0 0 -
NP -1,894 0 -1,992 -80 74 -420 -60 89.02%
-
NP to SH -1,869 0 -1,977 -80 74 -420 -60 88.55%
-
Tax Rate - - - - 0.00% - - -
Total Cost 1,994 0 2,417 634 351 795 861 16.75%
-
Net Worth 69,023 0 44,765 17,669 13,401 17,217 2,608 82.97%
Dividend
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 69,023 0 44,765 17,669 13,401 17,217 2,608 82.97%
NOSH 868,481 447,657 447,657 176,690 148,900 143,480 346,761 18.45%
Ratio Analysis
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -1,894.00% 0.00% -468.71% -14.44% 17.41% -112.00% -7.49% -
ROE -2.71% 0.00% -4.42% -0.45% 0.55% -2.44% -2.30% -
Per Share
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 0.01 0.00 0.09 0.31 0.29 0.26 1.54 -60.50%
EPS -0.24 0.00 -0.44 -0.01 0.05 -0.29 -0.11 15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.10 0.10 0.09 0.12 0.05 11.45%
Adjusted Per Share Value based on latest NOSH - 868,481
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 0.01 0.00 0.04 0.05 0.04 0.03 0.07 -30.15%
EPS -0.16 0.00 -0.17 -0.01 0.01 -0.04 -0.01 66.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.00 0.0381 0.015 0.0114 0.0146 0.0022 83.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.045 0.095 0.085 0.11 0.135 0.115 0.065 -
P/RPS 345.12 0.00 89.53 35.08 47.30 44.00 4.23 125.20%
P/EPS -18.47 0.00 -19.25 -242.95 271.64 -39.29 -56.51 -18.63%
EY -5.42 0.00 -5.20 -0.41 0.37 -2.55 -1.77 22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.85 1.10 1.50 0.96 1.30 -16.15%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 30/11/22 - 09/07/21 23/06/20 26/06/19 27/06/18 23/06/17 -
Price 0.055 0.00 0.08 0.11 0.205 0.11 0.065 -
P/RPS 421.81 0.00 84.26 35.08 71.82 42.09 4.23 133.69%
P/EPS -22.57 0.00 -18.11 -242.95 412.50 -37.58 -56.51 -15.57%
EY -4.43 0.00 -5.52 -0.41 0.24 -2.66 -1.77 18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.80 1.10 2.28 0.92 1.30 -13.02%

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