[SMTRACK] YoY TTM Result on 30-Apr-2018 [#3]

Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -5.28%
YoY- -472.41%
Quarter Report
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
Revenue 1,763 1,935 1,935 1,727 1,877 2,358 462 18.63%
PBT -5,132 -1,975 -4,204 -7,178 -1,254 -11,753 -6,732 -3.40%
Tax 0 0 0 0 0 0 0 -
NP -5,132 -1,975 -4,204 -7,178 -1,254 -11,753 -6,732 -3.40%
-
NP to SH -4,812 -1,909 -4,204 -7,178 -1,254 -11,724 -6,728 -4.18%
-
Tax Rate - - - - - - - -
Total Cost 6,895 3,910 6,139 8,905 3,131 14,111 7,194 -0.54%
-
Net Worth 44,765 17,669 13,401 17,217 2,608 13,631 36,186 2.75%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
Net Worth 44,765 17,669 13,401 17,217 2,608 13,631 36,186 2.75%
NOSH 447,657 176,690 148,900 143,480 346,761 272,631 226,162 9.10%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
NP Margin -291.09% -102.07% -217.26% -415.63% -66.81% -498.43% -1,457.14% -
ROE -10.75% -10.80% -31.37% -41.69% -48.08% -86.01% -18.59% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
RPS 0.39 1.10 1.30 1.20 3.60 0.86 0.20 8.89%
EPS -1.07 -1.08 -2.82 -5.00 -2.40 -4.30 -2.97 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.12 0.05 0.05 0.16 -5.81%
Adjusted Per Share Value based on latest NOSH - 143,480
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
RPS 0.21 0.23 0.23 0.20 0.22 0.28 0.05 20.09%
EPS -0.57 -0.23 -0.50 -0.85 -0.15 -1.39 -0.80 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0209 0.0159 0.0204 0.0031 0.0161 0.0429 2.73%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 31/12/14 28/06/13 -
Price 0.085 0.11 0.135 0.115 0.065 0.085 0.10 -
P/RPS 21.58 10.04 10.39 9.55 1.81 9.83 48.95 -9.92%
P/EPS -7.91 -10.18 -4.78 -2.30 -2.70 -1.98 -3.36 11.54%
EY -12.65 -9.82 -20.91 -43.50 -36.99 -50.59 -29.75 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.10 1.50 0.96 1.30 1.70 0.63 3.89%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 CAGR
Date 09/07/21 23/06/20 26/06/19 27/06/18 23/06/17 23/02/15 22/07/13 -
Price 0.08 0.11 0.205 0.11 0.065 0.08 0.115 -
P/RPS 20.31 10.04 15.78 9.14 1.81 9.25 56.30 -12.19%
P/EPS -7.44 -10.18 -7.26 -2.20 -2.70 -1.86 -3.87 8.69%
EY -13.44 -9.82 -13.77 -45.48 -36.99 -53.75 -25.87 -8.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 2.28 0.92 1.30 1.60 0.72 1.35%

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