[SMTRACK] QoQ Quarter Result on 2020-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 425 488 554 552 405 424 425 - QoQ % -12.91% -11.91% 0.36% 36.30% -4.48% -0.24% - Horiz. % 100.00% 114.82% 130.35% 129.88% 95.29% 99.76% 100.00%
PBT -1,655 -492 -80 -80 169 -1,984 74 - QoQ % -236.38% -515.00% 0.00% -147.34% 108.52% -2,781.08% - Horiz. % -2,236.49% -664.86% -108.11% -108.11% 228.38% -2,681.08% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -1,655 -492 -80 -80 169 -1,984 74 - QoQ % -236.38% -515.00% 0.00% -147.34% 108.52% -2,781.08% - Horiz. % -2,236.49% -664.86% -108.11% -108.11% 228.38% -2,681.08% 100.00%
NP to SH -1,605 -295 -80 -14 169 -1,984 74 - QoQ % -444.07% -268.75% -471.43% -108.28% 108.52% -2,781.08% - Horiz. % -2,168.92% -398.65% -108.11% -18.92% 228.38% -2,681.08% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,080 980 634 632 236 2,408 351 225.71% QoQ % 112.24% 54.57% 0.32% 167.80% -90.20% 586.04% - Horiz. % 592.59% 279.20% 180.63% 180.06% 67.24% 686.04% 100.00%
Net Worth 23,888 123,683 17,669 17,669 17,669 11,912 13,401 46.76% QoQ % -80.69% 600.00% 0.00% 0.00% 48.33% -11.11% - Horiz. % 178.26% 922.94% 131.85% 131.85% 131.85% 88.89% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 23,888 123,683 17,669 17,669 17,669 11,912 13,401 46.76% QoQ % -80.69% 600.00% 0.00% 0.00% 48.33% -11.11% - Horiz. % 178.26% 922.94% 131.85% 131.85% 131.85% 88.89% 100.00%
NOSH 229,697 176,690 176,690 176,690 176,690 148,900 148,900 33.33% QoQ % 30.00% 0.00% 0.00% 0.00% 18.66% 0.00% - Horiz. % 154.26% 118.66% 118.66% 118.66% 118.66% 100.00% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -389.41 % -100.82 % -14.44 % -14.49 % 41.73 % -467.92 % 17.41 % - QoQ % -286.24% -598.20% 0.35% -134.72% 108.92% -2,787.65% - Horiz. % -2,236.70% -579.09% -82.94% -83.23% 239.69% -2,687.65% 100.00%
ROE -6.72 % -0.24 % -0.45 % -0.08 % 0.96 % -16.66 % 0.55 % - QoQ % -2,700.00% 46.67% -462.50% -108.33% 105.76% -3,129.09% - Horiz. % -1,221.82% -43.64% -81.82% -14.55% 174.55% -3,029.09% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.19 0.28 0.31 0.31 0.23 0.28 0.29 -24.47% QoQ % -32.14% -9.68% 0.00% 34.78% -17.86% -3.45% - Horiz. % 65.52% 96.55% 106.90% 106.90% 79.31% 96.55% 100.00%
EPS -0.72 0.00 -0.01 -0.01 0.10 -1.33 0.05 - QoQ % 0.00% 0.00% 0.00% -110.00% 107.52% -2,760.00% - Horiz. % -1,440.00% 0.00% -20.00% -20.00% 200.00% -2,660.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1040 0.7000 0.1000 0.1000 0.1000 0.0800 0.0900 10.07% QoQ % -85.14% 600.00% 0.00% 0.00% 25.00% -11.11% - Horiz. % 115.56% 777.78% 111.11% 111.11% 111.11% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 229,697 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.19 0.21 0.24 0.24 0.18 0.18 0.19 - QoQ % -9.52% -12.50% 0.00% 33.33% 0.00% -5.26% - Horiz. % 100.00% 110.53% 126.32% 126.32% 94.74% 94.74% 100.00%
EPS -0.72 -0.13 -0.03 -0.01 0.07 -0.86 0.03 - QoQ % -453.85% -333.33% -200.00% -114.29% 108.14% -2,966.67% - Horiz. % -2,400.00% -433.33% -100.00% -33.33% 233.33% -2,866.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1040 0.5385 0.0769 0.0769 0.0769 0.0519 0.0583 46.83% QoQ % -80.69% 600.26% 0.00% 0.00% 48.17% -10.98% - Horiz. % 178.39% 923.67% 131.90% 131.90% 131.90% 89.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.1550 0.1450 0.1100 0.0900 0.1400 0.1850 0.1350 -
P/RPS 83.77 52.50 35.08 28.81 61.08 64.97 47.30 46.13% QoQ % 59.56% 49.66% 21.76% -52.83% -5.99% 37.36% - Horiz. % 177.10% 110.99% 74.16% 60.91% 129.13% 137.36% 100.00%
P/EPS -22.18 -86.85 -242.95 -1,135.87 146.37 -13.88 271.64 - QoQ % 74.46% 64.25% 78.61% -876.03% 1,154.54% -105.11% - Horiz. % -8.17% -31.97% -89.44% -418.15% 53.88% -5.11% 100.00%
EY -4.51 -1.15 -0.41 -0.09 0.68 -7.20 0.37 - QoQ % -292.17% -180.49% -355.56% -113.24% 109.44% -2,045.95% - Horiz. % -1,218.92% -310.81% -110.81% -24.32% 183.78% -1,945.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.49 0.21 1.10 0.90 1.40 2.31 1.50 -0.44% QoQ % 609.52% -80.91% 22.22% -35.71% -39.39% 54.00% - Horiz. % 99.33% 14.00% 73.33% 60.00% 93.33% 154.00% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 31/12/20 19/10/20 23/06/20 27/03/20 30/12/19 30/09/19 26/06/19 -
Price 0.1800 0.2000 0.1100 0.0600 0.1000 0.2600 0.2050 -
P/RPS 97.28 72.41 35.08 19.21 43.63 91.31 71.82 22.31% QoQ % 34.35% 106.41% 82.61% -55.97% -52.22% 27.14% - Horiz. % 135.45% 100.82% 48.84% 26.75% 60.75% 127.14% 100.00%
P/EPS -25.76 -119.79 -242.95 -757.25 104.55 -19.51 412.50 - QoQ % 78.50% 50.69% 67.92% -824.29% 635.88% -104.73% - Horiz. % -6.24% -29.04% -58.90% -183.58% 25.35% -4.73% 100.00%
EY -3.88 -0.83 -0.41 -0.13 0.96 -5.12 0.24 - QoQ % -367.47% -102.44% -215.38% -113.54% 118.75% -2,233.33% - Horiz. % -1,616.67% -345.83% -170.83% -54.17% 400.00% -2,133.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.73 0.29 1.10 0.60 1.00 3.25 2.28 -16.74% QoQ % 496.55% -73.64% 83.33% -40.00% -69.23% 42.54% - Horiz. % 75.88% 12.72% 48.25% 26.32% 43.86% 142.54% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SMTRACK-FY2020 Q4 31072020.pdf 
