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

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 23.48%
YoY--%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Revenue 3,436 6,445 28 2,525 283 0 425 119.20%
PBT -4,433 1,115 -1,158 -130 -1,210 0 -1,655 44.77%
Tax -379 0 0 0 0 0 0 -
NP -4,812 1,115 -1,158 -130 -1,210 0 -1,655 49.30%
-
NP to SH -4,705 671 -1,108 -113 -1,199 0 -1,605 49.76%
-
Tax Rate - 0.00% - - - - - -
Total Cost 8,248 5,330 1,186 2,655 1,493 0 2,080 67.75%
-
Net Worth 74,141 78,897 61,743 44,765 45,765 0 23,888 53.00%
Dividend
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Net Worth 74,141 78,897 61,743 44,765 45,765 0 23,888 53.00%
NOSH 1,186,267 1,169,924 769,189 447,657 457,657 229,697 229,697 85.24%
Ratio Analysis
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
NP Margin -140.05% 17.30% -4,135.71% -5.15% -427.56% 0.00% -389.41% -
ROE -6.35% 0.85% -1.79% -0.25% -2.62% 0.00% -6.72% -
Per Share
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
RPS 0.37 0.74 0.00 0.56 0.06 0.00 0.19 28.43%
EPS -0.51 0.08 -0.16 -0.03 -0.26 0.00 -0.72 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.10 0.10 0.00 0.104 -9.38%
Adjusted Per Share Value based on latest NOSH - 769,189
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
RPS 0.28 0.53 0.00 0.21 0.02 0.00 0.03 131.34%
EPS -0.38 0.05 -0.09 -0.01 -0.10 0.00 -0.13 49.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0645 0.0505 0.0366 0.0374 0.00 0.0195 53.07%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Date 30/06/23 31/03/23 31/03/22 30/07/21 29/10/21 31/12/20 30/10/20 -
Price 0.025 0.035 0.08 0.08 0.085 0.18 0.155 -
P/RPS 6.74 4.76 1,960.12 14.18 137.46 0.00 83.77 -61.18%
P/EPS -4.92 45.73 -49.53 -316.93 -32.44 0.00 -22.18 -43.19%
EY -20.31 2.19 -2.02 -0.32 -3.08 0.00 -4.51 75.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.89 0.80 0.85 0.00 1.49 -44.54%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/03/22 31/07/21 31/10/21 31/12/20 31/10/20 CAGR
Date 30/08/23 29/05/23 25/05/22 27/09/21 31/12/21 - 31/12/20 -
Price 0.025 0.03 0.08 0.095 0.19 0.00 0.18 -
P/RPS 6.74 4.08 1,960.12 16.84 307.26 0.00 97.28 -63.30%
P/EPS -4.92 39.19 -49.53 -376.35 -72.52 0.00 -25.76 -46.29%
EY -20.31 2.55 -2.02 -0.27 -1.38 0.00 -3.88 86.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.89 0.95 1.90 0.00 1.73 -47.56%

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