[SMTRACK] YoY TTM Result on 2020-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Revenue 1,999 1,698 1,510 2,718 3,742 1,953 2,902 -8.24% YoY % 17.73% 12.45% -44.44% -27.37% 91.60% -32.70% - Horiz. % 68.88% 58.51% 52.03% 93.66% 128.95% 67.30% 100.00%
PBT -483 -1,821 -5,066 -7,324 -4,242 -9,860 -1,052 -16.43% YoY % 73.48% 64.05% 30.83% -72.65% 56.98% -837.26% - Horiz. % 45.91% 173.10% 481.56% 696.20% 403.23% 937.26% 100.00%
Tax 0 0 0 0 0 1 -7,816 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.01% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.01% 100.00%
NP -483 -1,821 -5,066 -7,324 -4,242 -9,859 -8,868 -48.88% YoY % 73.48% 64.05% 30.83% -72.65% 56.97% -11.18% - Horiz. % 5.45% 20.53% 57.13% 82.59% 47.83% 111.18% 100.00%
NP to SH -220 -1,821 -5,066 -7,324 -4,242 -9,800 -8,750 -57.23% YoY % 87.92% 64.05% 30.83% -72.65% 56.71% -12.00% - Horiz. % 2.51% 20.81% 57.90% 83.70% 48.48% 112.00% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,482 3,519 6,576 10,042 7,984 11,812 11,770 -30.15% YoY % -29.47% -46.49% -34.52% 25.78% -32.41% 0.36% - Horiz. % 21.09% 29.90% 55.87% 85.32% 67.83% 100.36% 100.00%
Net Worth 123,683 11,912 12,913 10,394 14,607 16,963 17,578 56.81% YoY % 938.31% -7.75% 24.24% -28.84% -13.89% -3.50% - Horiz. % 703.61% 67.77% 73.46% 59.13% 83.10% 96.50% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Div 0 0 0 0 0 0 0 - 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 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Net Worth 123,683 11,912 12,913 10,394 14,607 16,963 17,578 56.81% YoY % 938.31% -7.75% 24.24% -28.84% -13.89% -3.50% - Horiz. % 703.61% 67.77% 73.46% 59.13% 83.10% 96.50% 100.00%
NOSH 176,690 148,900 143,480 346,470 292,142 282,727 292,972 -11.01% YoY % 18.66% 3.78% -58.59% 18.60% 3.33% -3.50% - Horiz. % 60.31% 50.82% 48.97% 118.26% 99.72% 96.50% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
NP Margin -24.16 % -107.24 % -335.50 % -269.46 % -113.36 % -504.81 % -305.58 % -44.29% YoY % 77.47% 68.04% -24.51% -137.70% 77.54% -65.20% - Horiz. % 7.91% 35.09% 109.79% 88.18% 37.10% 165.20% 100.00%
ROE -0.18 % -15.29 % -39.23 % -70.46 % -29.04 % -57.77 % -49.78 % -72.65% YoY % 98.82% 61.02% 44.32% -142.63% 49.73% -16.05% - Horiz. % 0.36% 30.72% 78.81% 141.54% 58.34% 116.05% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 1.13 1.14 1.05 0.78 1.28 0.69 0.99 3.10% YoY % -0.88% 8.57% 34.62% -39.06% 85.51% -30.30% - Horiz. % 114.14% 115.15% 106.06% 78.79% 129.29% 69.70% 100.00%
EPS -0.12 -1.22 -3.53 -2.11 -1.45 -3.47 -2.99 -52.36% YoY % 90.16% 65.44% -67.30% -45.52% 58.21% -16.05% - Horiz. % 4.01% 40.80% 118.06% 70.57% 48.49% 116.05% 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 0.7000 0.0800 0.0900 0.0300 0.0500 0.0600 0.0600 76.20% YoY % 775.00% -11.11% 200.00% -40.00% -16.67% 0.00% - Horiz. % 1,166.67% 133.33% 150.00% 50.00% 83.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 229,697 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
RPS 0.87 0.74 0.66 1.18 1.63 0.85 1.26 -8.19% YoY % 17.57% 12.12% -44.07% -27.61% 91.76% -32.54% - Horiz. % 69.05% 58.73% 52.38% 93.65% 129.37% 67.46% 100.00%
EPS -0.10 -0.79 -2.21 -3.19 -1.85 -4.27 -3.81 -56.80% YoY % 87.34% 64.25% 30.72% -72.43% 56.67% -12.07% - Horiz. % 2.62% 20.73% 58.01% 83.73% 48.56% 112.07% 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 0.5385 0.0519 0.0562 0.0453 0.0636 0.0739 0.0765 56.83% YoY % 937.57% -7.65% 24.06% -28.77% -13.94% -3.40% - Horiz. % 703.92% 67.84% 73.46% 59.22% 83.14% 96.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/03/15 31/03/16 -
Price 0.1450 0.1850 0.1150 0.0450 0.0800 0.0750 0.0800 -
P/RPS 12.82 16.22 10.93 5.74 6.25 10.86 8.08 11.23% YoY % -20.96% 48.40% 90.42% -8.16% -42.45% 34.41% - Horiz. % 158.66% 200.74% 135.27% 71.04% 77.35% 134.41% 100.00%
P/EPS -116.46 -15.13 -3.26 -2.13 -5.51 -2.16 -2.68 138.61% YoY % -669.73% -364.11% -53.05% 61.34% -155.09% 19.40% - Horiz. % 4,345.52% 564.55% 121.64% 79.48% 205.60% 80.60% 100.00%
EY -0.86 -6.61 -30.70 -46.98 -18.15 -46.22 -37.33 -58.08% YoY % 86.99% 78.47% 34.65% -158.84% 60.73% -23.81% - Horiz. % 2.30% 17.71% 82.24% 125.85% 48.62% 123.81% 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 0.21 2.31 1.28 1.50 1.60 1.25 1.33 -34.66% YoY % -90.91% 80.47% -14.67% -6.25% 28.00% -6.02% - Horiz. % 15.79% 173.68% 96.24% 112.78% 120.30% 93.98% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/03/15 31/03/16 CAGR
Date 19/10/20 30/09/19 28/09/18 04/10/17 30/09/16 29/05/15 31/05/16 -
Price 0.2000 0.2600 0.1050 0.1300 0.0600 0.1250 0.0850 -
P/RPS 17.68 22.80 9.98 16.57 4.68 18.10 8.58 18.14% YoY % -22.46% 128.46% -39.77% 254.06% -74.14% 110.96% - Horiz. % 206.06% 265.73% 116.32% 193.12% 54.55% 210.96% 100.00%
P/EPS -160.63 -21.26 -2.97 -6.15 -4.13 -3.61 -2.85 153.36% YoY % -655.55% -615.82% 51.71% -48.91% -14.40% -26.67% - Horiz. % 5,636.14% 745.96% 104.21% 215.79% 144.91% 126.67% 100.00%
EY -0.62 -4.70 -33.63 -16.26 -24.20 -27.73 -35.14 -60.58% YoY % 86.81% 86.02% -106.83% 32.81% 12.73% 21.09% - Horiz. % 1.76% 13.38% 95.70% 46.27% 68.87% 78.91% 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 0.29 3.25 1.17 4.33 1.20 2.08 1.42 -30.67% YoY % -91.08% 177.78% -72.98% 260.83% -42.31% 46.48% - Horiz. % 20.42% 228.87% 82.39% 304.93% 84.51% 146.48% 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 
