[SMTRACK] YoY 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- -316.25%
YoY- -1.17%
Quarter Report
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 30/09/15 31/12/15 CAGR
Revenue 425 552 424 0 428 187 2,564 -29.74%
PBT -993 -80 53 -519 -513 396 720 -
Tax 0 0 0 0 0 0 0 -
NP -993 -80 53 -519 -513 396 720 -
-
NP to SH -935 -14 53 -519 -513 514 720 -
-
Tax Rate - - 0.00% - - 0.00% 0.00% -
Total Cost 1,418 632 371 519 941 -209 1,844 -5.02%
-
Net Worth 22,740 17,669 13,194 18,664 1,733 14,277 14,400 9.39%
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 14,277 14,400 9.39%
NOSH 229,697 176,690 146,607 135,822 346,761 285,555 288,000 -4.34%
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 -233.65% -14.49% 12.50% 0.00% -119.86% 211.76% 28.08% -
ROE -4.11% -0.08% 0.40% -2.78% -29.59% 3.60% 5.00% -
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 0.19 0.31 0.29 0.00 1.23 0.07 0.89 -26.16%
EPS -0.41 -0.01 0.04 -0.50 -1.47 0.18 0.25 -
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 0.06 0.07 0.06 0.00 0.06 0.02 0.33 -28.45%
EPS -0.12 0.00 0.01 -0.07 -0.07 0.07 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.023 0.0172 0.0243 0.0023 0.0186 0.0187 9.44%
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 86.47 28.81 24.20 0.00 2.84 137.43 11.23 49.33%
P/EPS -39.31 -1,135.87 193.63 -46.95 -2.37 50.00 40.00 -
EY -2.54 -0.09 0.52 -2.13 -42.27 2.00 2.50 -
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 56.75 19.21 25.93 0.00 5.27 137.43 10.67 38.86%
P/EPS -25.79 -757.25 207.46 -29.97 -4.39 50.00 38.00 -
EY -3.88 -0.13 0.48 -3.34 -22.76 2.00 2.63 -
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