[SMTRACK] YoY Quarter Result on 31-Dec-2021

Announcement Date
01-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -20.77%
YoY- 9.78%
View:
Show?
Quarter Result
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Revenue 2,060 425 488 226 531 0 237 31.01%
PBT -1,787 -1,655 -492 -2,734 -7,816 0 -1,660 0.92%
Tax 0 0 0 0 0 -7,816 0 -
NP -1,787 -1,655 -492 -2,734 -7,816 -7,816 -1,660 0.92%
-
NP to SH -1,448 -1,605 -295 -2,734 -7,815 -7,816 -1,653 -1.64%
-
Tax Rate - - - - - - - -
Total Cost 3,847 2,080 980 2,960 8,347 7,816 1,897 9.23%
-
Net Worth 45,135 23,888 123,683 14,698 13,758 13,522 22,643 8.99%
Dividend
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Net Worth 45,135 23,888 123,683 14,698 13,758 13,522 22,643 8.99%
NOSH 472,657 229,697 176,690 293,978 275,176 270,449 226,438 9.62%
Ratio Analysis
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
NP Margin -86.75% -389.41% -100.82% -1,209.73% -1,471.94% 0.00% -700.42% -
ROE -3.21% -6.72% -0.24% -18.60% -56.80% -57.80% -7.30% -
Per Share
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 0.37 0.19 0.28 0.08 0.19 0.00 0.10 17.75%
EPS -0.26 -0.72 0.00 -0.93 -2.84 -2.89 -0.73 -12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.104 0.70 0.05 0.05 0.05 0.10 -2.74%
Adjusted Per Share Value based on latest NOSH - 472,657
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 0.25 0.05 0.06 0.03 0.06 0.00 0.03 30.32%
EPS -0.18 -0.20 -0.04 -0.33 -0.95 -0.95 -0.20 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0292 0.151 0.0179 0.0168 0.0165 0.0276 9.01%
Price Multiplier on Financial Quarter End Date
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 31/12/21 30/10/20 30/07/20 30/06/16 30/06/15 31/07/15 31/12/13 -
Price 0.19 0.155 0.145 0.075 0.11 0.13 0.10 -
P/RPS 52.04 83.77 52.50 97.56 57.00 0.00 95.54 -7.30%
P/EPS -74.03 -22.18 -86.85 -8.06 -3.87 -4.50 -13.70 23.45%
EY -1.35 -4.51 -1.15 -12.40 -25.82 -22.23 -7.30 -19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.49 0.21 1.50 2.20 2.60 1.00 11.43%
Price Multiplier on Announcement Date
31/12/21 31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 01/03/22 31/12/20 19/10/20 30/09/16 14/08/15 - 21/02/14 -
Price 0.225 0.18 0.20 0.06 0.095 0.00 0.115 -
P/RPS 61.62 97.28 72.41 78.05 49.23 0.00 109.88 -6.97%
P/EPS -87.67 -25.76 -119.79 -6.45 -3.35 0.00 -15.75 23.91%
EY -1.14 -3.88 -0.83 -15.50 -29.89 0.00 -6.35 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.73 0.29 1.20 1.90 0.00 1.15 11.80%

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