[SMCAP] QoQ Quarter Result on 2022-09-30 [#3] 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 8,287 3,507 2,100 8,198 23,680 35,582 46,848 -68.59% QoQ % 136.30% 67.00% -74.38% -65.38% -33.45% -24.05% - Horiz. % 17.69% 7.49% 4.48% 17.50% 50.55% 75.95% 100.00%
PBT -632 -2,527 -4,168 -932 -5,354 534 1,053 - QoQ % 74.99% 39.37% -347.21% 82.59% -1,102.62% -49.29% - Horiz. % -60.02% -239.98% -395.82% -88.51% -508.45% 50.71% 100.00%
Tax 143 60 123 -3,310 56 -302 -633 - QoQ % 138.33% -51.22% 103.72% -6,010.71% 118.54% 52.29% - Horiz. % -22.59% -9.48% -19.43% 522.91% -8.85% 47.71% 100.00%
NP -489 -2,467 -4,045 -4,242 -5,298 232 420 - QoQ % 80.18% 39.01% 4.64% 19.93% -2,383.62% -44.76% - Horiz. % -116.43% -587.38% -963.10% -1,010.00% -1,261.43% 55.24% 100.00%
NP to SH -489 -2,467 -4,045 -4,242 -5,298 232 420 - QoQ % 80.18% 39.01% 4.64% 19.93% -2,383.62% -44.76% - Horiz. % -116.43% -587.38% -963.10% -1,010.00% -1,261.43% 55.24% 100.00%
Tax Rate - % - % - % - % - % 56.55 % 60.11 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.92% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.08% 100.00%
Total Cost 8,776 5,974 6,145 12,440 28,978 35,350 46,428 -67.16% QoQ % 46.90% -2.78% -50.60% -57.07% -18.03% -23.86% - Horiz. % 18.90% 12.87% 13.24% 26.79% 62.41% 76.14% 100.00%
Net Worth 96,262 96,772 99,244 103,286 94,026 105,467 105,269 -5.80% QoQ % -0.53% -2.49% -3.91% 9.85% -10.85% 0.19% - Horiz. % 91.44% 91.93% 94.28% 98.12% 89.32% 100.19% 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 96,262 96,772 99,244 103,286 94,026 105,467 105,269 -5.80% QoQ % -0.53% -2.49% -3.91% 9.85% -10.85% 0.19% - Horiz. % 91.44% 91.93% 94.28% 98.12% 89.32% 100.19% 100.00%
NOSH 392,426 392,426 392,426 392,426 343,164 334,925 324,905 13.45% QoQ % 0.00% 0.00% 0.00% 14.36% 2.46% 3.08% - Horiz. % 120.78% 120.78% 120.78% 120.78% 105.62% 103.08% 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 -5.90 % -70.35 % -192.62 % -51.74 % -22.37 % 0.65 % 0.90 % - QoQ % 91.61% 63.48% -272.28% -131.29% -3,541.54% -27.78% - Horiz. % -655.56% -7,816.67% -21,402.22% -5,748.89% -2,485.56% 72.22% 100.00%
ROE -0.51 % -2.55 % -4.08 % -4.11 % -5.63 % 0.22 % 0.40 % - QoQ % 80.00% 37.50% 0.73% 27.00% -2,659.09% -45.00% - Horiz. % -127.50% -637.50% -1,020.00% -1,027.50% -1,407.50% 55.00% 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 2.11 0.89 0.54 2.09 6.90 10.62 14.42 -72.33% QoQ % 137.08% 64.81% -74.16% -69.71% -35.03% -26.35% - Horiz. % 14.63% 6.17% 3.74% 14.49% 47.85% 73.65% 100.00%
EPS -0.12 -0.63 -1.03 -1.08 -1.54 0.07 0.01 - QoQ % 80.95% 38.83% 4.63% 29.87% -2,300.00% 600.00% - Horiz. % -1,200.00% -6,300.00% -10,300.00% -10,800.00% -15,400.00% 700.00% 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 0.2453 0.2466 0.2529 0.2632 0.2740 0.3149 0.3240 -16.97% QoQ % -0.53% -2.49% -3.91% -3.94% -12.99% -2.81% - Horiz. % 75.71% 76.11% 78.06% 81.23% 84.57% 97.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 416,426 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.99 0.84 0.50 1.97 5.69 8.54 11.25 -68.59% QoQ % 136.90% 68.00% -74.62% -65.38% -33.37% -24.09% - Horiz. % 17.69% 7.47% 4.44% 17.51% 50.58% 75.91% 100.00%
EPS -0.12 -0.59 -0.97 -1.02 -1.27 0.06 0.10 - QoQ % 79.66% 39.18% 4.90% 19.69% -2,216.67% -40.00% - Horiz. % -120.00% -590.00% -970.00% -1,020.00% -1,270.00% 60.00% 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 0.2312 0.2324 0.2383 0.2480 0.2258 0.2533 0.2528 -5.80% QoQ % -0.52% -2.48% -3.91% 9.83% -10.86% 0.20% - Horiz. % 91.46% 91.93% 94.26% 98.10% 89.32% 100.20% 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 0.1050 0.1000 0.1100 0.1100 0.1250 0.1350 0.1450 -
P/RPS 4.97 11.19 20.56 5.27 1.81 1.27 1.01 190.15% QoQ % -55.59% -45.57% 290.13% 191.16% 42.52% 25.74% - Horiz. % 492.08% 1,107.92% 2,035.64% 521.78% 179.21% 125.74% 100.00%
P/EPS -84.26 -15.91 -10.67 -10.18 -8.10 194.89 112.17 - QoQ % -429.60% -49.11% -4.81% -25.68% -104.16% 73.75% - Horiz. % -75.12% -14.18% -9.51% -9.08% -7.22% 173.75% 100.00%
EY -1.19 -6.29 -9.37 -9.83 -12.35 0.51 0.89 - QoQ % 81.08% 32.87% 4.68% 20.40% -2,521.57% -42.70% - Horiz. % -133.71% -706.74% -1,052.81% -1,104.49% -1,387.64% 57.30% 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 0.43 0.41 0.43 0.42 0.46 0.43 0.45 -2.99% QoQ % 4.88% -4.65% 2.38% -8.70% 6.98% -4.44% - Horiz. % 95.56% 91.11% 95.56% 93.33% 102.22% 95.56% 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 23/08/23 - 20/02/23 29/11/22 23/08/22 24/05/22 22/02/22 -
Price 0.1150 0.1050 0.1250 0.1150 0.1050 0.1400 0.1700 -
P/RPS 5.45 11.75 23.36 5.50 1.52 1.32 1.18 178.12% QoQ % -53.62% -49.70% 324.73% 261.84% 15.15% 11.86% - Horiz. % 461.86% 995.76% 1,979.66% 466.10% 128.81% 111.86% 100.00%
P/EPS -92.29 -16.70 -12.13 -10.64 -6.80 202.11 131.51 - QoQ % -452.63% -37.68% -14.00% -56.47% -103.36% 53.68% - Horiz. % -70.18% -12.70% -9.22% -8.09% -5.17% 153.68% 100.00%
EY -1.08 -5.99 -8.25 -9.40 -14.70 0.49 0.76 - QoQ % 81.97% 27.39% 12.23% 36.05% -3,100.00% -35.53% - Horiz. % -142.11% -788.16% -1,085.53% -1,236.84% -1,934.21% 64.47% 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 0.47 0.43 0.49 0.44 0.38 0.44 0.52 -6.53% QoQ % 9.30% -12.24% 11.36% 15.79% -13.64% -15.38% - Horiz. % 90.38% 82.69% 94.23% 84.62% 73.08% 84.62% 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