[SMTRACK] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 23.48%
YoY--%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
Revenue 28 0 405 425 474 611 176 -21.10%
PBT -1,158 0 169 36 240 -272 -2,106 -7.42%
Tax 0 0 0 0 0 0 0 -
NP -1,158 0 169 36 240 -272 -2,106 -7.42%
-
NP to SH -1,108 0 169 36 240 -272 -2,101 -7.91%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 1,186 0 236 389 234 883 2,282 -8.09%
-
Net Worth 61,743 0 17,669 13,194 4,334 1,733 21,828 14.34%
Dividend
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
Net Worth 61,743 0 17,669 13,194 4,334 1,733 21,828 14.34%
NOSH 769,189 229,697 176,690 146,607 112,697 346,761 272,857 14.29%
Ratio Analysis
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
NP Margin -4,135.71% 0.00% 41.73% 8.47% 50.63% -44.52% -1,196.59% -
ROE -1.79% 0.00% 0.96% 0.27% 5.54% -15.69% -9.63% -
Per Share
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
RPS 0.00 0.00 0.23 0.29 0.55 1.76 0.06 -
EPS -0.16 0.00 0.10 0.02 -0.11 -0.78 -0.77 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.10 0.09 0.05 0.05 0.08 1.53%
Adjusted Per Share Value based on latest NOSH - 769,189
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
RPS 0.00 0.00 0.05 0.05 0.06 0.07 0.02 -
EPS -0.14 0.00 0.02 0.00 0.03 -0.03 -0.26 -7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.00 0.0216 0.0161 0.0053 0.0021 0.0266 14.37%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
Date 31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 -
Price 0.08 0.105 0.14 0.095 0.16 0.055 0.11 -
P/RPS 1,960.12 0.00 61.08 32.77 29.26 3.12 170.54 37.00%
P/EPS -49.53 0.00 146.37 386.88 57.79 -7.01 -14.29 17.38%
EY -2.02 0.00 0.68 0.26 1.73 -14.26 -7.00 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 1.40 1.06 3.20 1.10 1.38 -5.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/10/19 31/10/18 31/10/17 31/10/16 30/06/14 CAGR
Date 25/05/22 - 30/12/19 27/12/18 29/12/17 30/12/16 22/08/14 -
Price 0.08 0.00 0.10 0.09 0.235 0.045 0.11 -
P/RPS 1,960.12 0.00 43.63 31.05 42.98 2.55 170.54 37.00%
P/EPS -49.53 0.00 104.55 366.52 84.88 -5.74 -14.29 17.38%
EY -2.02 0.00 0.96 0.27 1.18 -17.43 -7.00 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 1.00 1.00 4.70 0.90 1.38 -5.49%

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