[SMTRACK] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,436 6,445 5,908 100 53 28 2,060 40.78% QoQ % -46.69% 9.09% 5,808.00% 88.68% 89.29% -98.64% - Horiz. % 166.80% 312.86% 286.80% 4.85% 2.57% 1.36% 100.00%
PBT -4,433 1,115 -7,179 -1,894 -570 -1,158 -1,787 83.56% QoQ % -497.58% 115.53% -279.04% -232.28% 50.78% 35.20% - Horiz. % 248.07% -62.40% 401.73% 105.99% 31.90% 64.80% 100.00%
Tax -379 0 -43 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 881.40% -0.00% 100.00% - - - -
NP -4,812 1,115 -7,222 -1,894 -570 -1,158 -1,787 93.90% QoQ % -531.57% 115.44% -281.31% -232.28% 50.78% 35.20% - Horiz. % 269.28% -62.40% 404.14% 105.99% 31.90% 64.80% 100.00%
NP to SH -4,705 671 -7,197 -1,869 -533 -1,108 -1,448 119.85% QoQ % -801.19% 109.32% -285.07% -250.66% 51.90% 23.48% - Horiz. % 324.93% -46.34% 497.03% 129.07% 36.81% 76.52% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 8,248 5,330 13,130 1,994 623 1,186 3,847 66.50% QoQ % 54.75% -59.41% 558.48% 220.06% -47.47% -69.17% - Horiz. % 214.40% 138.55% 341.30% 51.83% 16.19% 30.83% 100.00%
Net Worth 74,141 78,897 72,371 69,023 65,854 61,743 45,135 39.35% QoQ % -6.03% 9.02% 4.85% 4.81% 6.66% 36.80% - Horiz. % 164.26% 174.80% 160.34% 152.93% 145.90% 136.80% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 74,141 78,897 72,371 69,023 65,854 61,743 45,135 39.35% QoQ % -6.03% 9.02% 4.85% 4.81% 6.66% 36.80% - Horiz. % 164.26% 174.80% 160.34% 152.93% 145.90% 136.80% 100.00%
NOSH 926,765 876,641 804,126 766,929 731,714 686,043 564,189 39.35% QoQ % 5.72% 9.02% 4.85% 4.81% 6.66% 21.60% - Horiz. % 164.26% 155.38% 142.53% 135.93% 129.69% 121.60% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -140.05 % 17.30 % -122.24 % -1,894.00 % -1,075.47 % -4,135.71 % -86.75 % 37.74% QoQ % -909.54% 114.15% 93.55% -76.11% 74.00% -4,667.39% - Horiz. % 161.44% -19.94% 140.91% 2,183.29% 1,239.73% 4,767.39% 100.00%
ROE -6.35 % 0.85 % -9.94 % -2.71 % -0.81 % -1.79 % -3.21 % 57.78% QoQ % -847.06% 108.55% -266.79% -234.57% 54.75% 44.24% - Horiz. % 197.82% -26.48% 309.66% 84.42% 25.23% 55.76% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.37 0.74 0.73 0.01 0.01 0.00 0.37 - QoQ % -50.00% 1.37% 7,200.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 197.30% 2.70% 2.70% 0.00% 100.00%
EPS -0.51 0.08 -0.89 -0.24 -0.07 -0.16 -0.26 56.89% QoQ % -737.50% 108.99% -270.83% -242.86% 56.25% 38.46% - Horiz. % 196.15% -30.77% 342.31% 92.31% 26.92% 61.54% 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 0.0800 0.0900 0.0900 0.0900 0.0900 0.0900 0.0800 - QoQ % -11.11% 0.00% 0.00% 0.00% 0.00% 12.50% - Horiz. % 100.00% 112.50% 112.50% 112.50% 112.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,298,736 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.26 0.50 0.45 0.01 0.00 0.00 0.16 38.34% QoQ % -48.00% 11.11% 4,400.00% 0.00% 0.00% 0.00% - Horiz. % 162.50% 312.50% 281.25% 6.25% 0.00% 0.00% 100.00%
EPS -0.36 0.05 -0.55 -0.14 -0.04 -0.09 -0.11 120.91% QoQ % -820.00% 109.09% -292.86% -250.00% 55.56% 18.18% - Horiz. % 327.27% -45.45% 500.00% 127.27% 36.36% 81.82% 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 0.0571 0.0607 0.0557 0.0531 0.0507 0.0475 0.0348 39.24% QoQ % -5.93% 8.98% 4.90% 4.73% 6.74% 36.49% - Horiz. % 164.08% 174.43% 160.06% 152.59% 145.69% 136.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0250 0.0350 0.0500 0.0450 0.0650 0.0800 0.1900 -
P/RPS 6.74 4.76 6.81 345.12 897.39 1,960.12 52.04 -74.50% QoQ % 41.60% -30.10% -98.03% -61.54% -54.22% 3,666.56% - Horiz. % 12.95% 9.15% 13.09% 663.18% 1,724.42% 3,766.56% 100.00%
P/EPS -4.92 45.73 -5.59 -18.47 -89.23 -49.53 -74.03 -83.67% QoQ % -110.76% 918.07% 69.73% 79.30% -80.15% 33.09% - Horiz. % 6.65% -61.77% 7.55% 24.95% 120.53% 66.91% 100.00%
EY -20.31 2.19 -17.90 -5.42 -1.12 -2.02 -1.35 512.45% QoQ % -1,027.40% 112.23% -230.26% -383.93% 44.55% -49.63% - Horiz. % 1,504.44% -162.22% 1,325.93% 401.48% 82.96% 149.63% 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 0.31 0.39 0.56 0.50 0.72 0.89 2.38 -74.40% QoQ % -20.51% -30.36% 12.00% -30.56% -19.10% -62.61% - Horiz. % 13.03% 16.39% 23.53% 21.01% 30.25% 37.39% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 28/02/23 30/11/22 26/08/22 25/05/22 01/03/22 -
Price 0.0250 0.0300 0.0400 0.0550 0.0450 0.0800 0.2250 -
P/RPS 6.74 4.08 5.44 421.81 621.27 1,960.12 61.62 -77.22% QoQ % 65.20% -25.00% -98.71% -32.11% -68.30% 3,080.98% - Horiz. % 10.94% 6.62% 8.83% 684.53% 1,008.23% 3,180.98% 100.00%
P/EPS -4.92 39.19 -4.47 -22.57 -61.78 -49.53 -87.67 -85.42% QoQ % -112.55% 976.73% 80.19% 63.47% -24.73% 43.50% - Horiz. % 5.61% -44.70% 5.10% 25.74% 70.47% 56.50% 100.00%
EY -20.31 2.55 -22.38 -4.43 -1.62 -2.02 -1.14 585.74% QoQ % -896.47% 111.39% -405.19% -173.46% 19.80% -77.19% - Horiz. % 1,781.58% -223.68% 1,963.16% 388.60% 142.11% 177.19% 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 0.31 0.33 0.44 0.61 0.50 0.89 2.81 -77.09% QoQ % -6.06% -25.00% -27.87% 22.00% -43.82% -68.33% - Horiz. % 11.03% 11.74% 15.66% 21.71% 17.79% 31.67% 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