[SMTRACK] YoY Quarter Result on 2019-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
Revenue 424 661 878 801 45 151 711 -8.48% YoY % -35.85% -24.72% 9.61% 1,680.00% -70.20% -78.76% - Horiz. % 59.63% 92.97% 123.49% 112.66% 6.33% 21.24% 100.00%
PBT -1,984 -4,367 -6,479 -60 275 -2,168 -11,753 -26.28% YoY % 54.57% 32.60% -10,698.33% -121.82% 112.68% 81.55% - Horiz. % 16.88% 37.16% 55.13% 0.51% -2.34% 18.45% 100.00%
Tax 0 0 0 0 1 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP -1,984 -4,367 -6,479 -60 276 -2,168 -11,753 -26.28% YoY % 54.57% 32.60% -10,698.33% -121.74% 112.73% 81.55% - Horiz. % 16.88% 37.16% 55.13% 0.51% -2.35% 18.45% 100.00%
NP to SH -1,984 -4,367 -6,479 -60 311 -2,168 -11,733 -26.26% YoY % 54.57% 32.60% -10,698.33% -119.29% 114.35% 81.52% - Horiz. % 16.91% 37.22% 55.22% 0.51% -2.65% 18.48% 100.00%
Tax Rate - % - % - % - % -0.36 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 2,408 5,028 7,357 861 -231 2,319 12,464 -24.55% YoY % -52.11% -31.66% 754.47% 472.73% -109.96% -81.39% - Horiz. % 19.32% 40.34% 59.03% 6.91% -1.85% 18.61% 100.00%
Net Worth 11,912 12,913 10,394 14,607 16,963 17,578 24,963 -11.91% YoY % -7.75% 24.24% -28.84% -13.89% -3.50% -29.58% - Horiz. % 47.72% 51.73% 41.64% 58.51% 67.95% 70.42% 100.00%
Dividend 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
Net Worth 11,912 12,913 10,394 14,607 16,963 17,578 24,963 -11.91% YoY % -7.75% 24.24% -28.84% -13.89% -3.50% -29.58% - Horiz. % 47.72% 51.73% 41.64% 58.51% 67.95% 70.42% 100.00%
NOSH 148,900 143,480 346,470 292,142 282,727 292,972 226,943 -6.97% YoY % 3.78% -58.59% 18.60% 3.33% -3.50% 29.09% - Horiz. % 65.61% 63.22% 152.67% 128.73% 124.58% 129.09% 100.00%
Ratio Analysis 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
NP Margin -467.92 % -660.67 % -737.93 % -7.49 % 613.33 % -1,435.76 % -1,653.02 % -19.45% YoY % 29.17% 10.47% -9,752.20% -101.22% 142.72% 13.14% - Horiz. % 28.31% 39.97% 44.64% 0.45% -37.10% 86.86% 100.00%
ROE -16.66 % -33.82 % -62.33 % -0.41 % 1.83 % -12.33 % -47.00 % -16.28% YoY % 50.74% 45.74% -15,102.44% -122.40% 114.84% 73.77% - Horiz. % 35.45% 71.96% 132.62% 0.87% -3.89% 26.23% 100.00%
Per Share 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
RPS 0.28 0.46 0.25 0.27 0.02 0.05 0.31 -1.73% YoY % -39.13% 84.00% -7.41% 1,250.00% -60.00% -83.87% - Horiz. % 90.32% 148.39% 80.65% 87.10% 6.45% 16.13% 100.00%
EPS -1.33 -3.04 -1.87 -0.02 0.11 -0.74 -5.17 -20.76% YoY % 56.25% -62.57% -9,250.00% -118.18% 114.86% 85.69% - Horiz. % 25.73% 58.80% 36.17% 0.39% -2.13% 14.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0800 0.0900 0.0300 0.0500 0.0600 0.0600 0.1100 -5.31% YoY % -11.11% 200.00% -40.00% -16.67% 0.00% -45.45% - Horiz. % 72.73% 81.82% 27.27% 45.45% 54.55% 54.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 163,790 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
RPS 0.26 0.40 0.54 0.49 0.03 0.09 0.43 -8.26% YoY % -35.00% -25.93% 10.20% 1,533.33% -66.67% -79.07% - Horiz. % 60.47% 93.02% 125.58% 113.95% 6.98% 20.93% 100.00%
EPS -1.21 -2.67 -3.96 -0.04 0.19 -1.32 -7.16 -26.26% YoY % 54.68% 32.58% -9,800.00% -121.05% 114.39% 81.56% - Horiz. % 16.90% 37.29% 55.31% 0.56% -2.65% 18.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0727 0.0788 0.0635 0.0892 0.1036 0.1073 0.1524 -11.91% YoY % -7.74% 24.09% -28.81% -13.90% -3.45% -29.59% - Horiz. % 47.70% 51.71% 41.67% 58.53% 67.98% 70.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 30/09/13 -
Price 0.1850 0.1150 0.0450 0.0800 0.0750 0.0800 0.0900 -
P/RPS 64.97 24.96 17.76 29.18 471.21 155.22 28.73 15.01% YoY % 160.30% 40.54% -39.14% -93.81% 203.58% 440.27% - Horiz. % 226.14% 86.88% 61.82% 101.57% 1,640.13% 540.27% 100.00%
P/EPS -13.88 -3.78 -2.41 -389.52 68.18 -10.81 -1.74 42.74% YoY % -267.20% -56.85% 99.38% -671.31% 730.71% -521.26% - Horiz. % 797.70% 217.24% 138.51% 22,386.21% -3,918.39% 621.26% 100.00%
EY -7.20 -26.47 -41.56 -0.26 1.47 -9.25 -57.44 -29.94% YoY % 72.80% 36.31% -15,884.62% -117.69% 115.89% 83.90% - Horiz. % 12.53% 46.08% 72.35% 0.45% -2.56% 16.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.31 1.28 1.50 1.60 1.25 1.33 0.82 19.42% YoY % 80.47% -14.67% -6.25% 28.00% -6.02% 62.20% - Horiz. % 281.71% 156.10% 182.93% 195.12% 152.44% 162.20% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 30/09/13 CAGR
Date 30/09/19 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 22/11/13 -
Price 0.2600 0.1050 0.1300 0.0600 0.1250 0.0850 0.1000 -
P/RPS 91.31 22.79 51.30 21.88 785.35 164.92 31.92 19.73% YoY % 300.66% -55.58% 134.46% -97.21% 376.20% 416.67% - Horiz. % 286.06% 71.40% 160.71% 68.55% 2,460.37% 516.67% 100.00%
P/EPS -19.51 -3.45 -6.95 -292.14 113.64 -11.49 -1.93 48.65% YoY % -465.51% 50.36% 97.62% -357.08% 1,089.03% -495.34% - Horiz. % 1,010.88% 178.76% 360.10% 15,136.79% -5,888.08% 595.34% 100.00%
EY -5.12 -28.99 -14.38 -0.34 0.88 -8.71 -51.70 -32.72% YoY % 82.34% -101.60% -4,129.41% -138.64% 110.10% 83.15% - Horiz. % 9.90% 56.07% 27.81% 0.66% -1.70% 16.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.25 1.17 4.33 1.20 2.08 1.42 0.91 24.38% YoY % 177.78% -72.98% 260.83% -42.31% 46.48% 56.04% - Horiz. % 357.14% 128.57% 475.82% 131.87% 228.57% 156.04% 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_Q4 2019.pdf 
