[SMILE] QoQ Quarter Result on 30-Jun-2023

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- 438.63%
YoY- -20.89%
View:
Show?
Quarter Result
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Revenue 14,310 18,224 17,123 18,460 16,050 15,918 15,023 -1.60%
PBT -3,991 -1,013 1,214 -279 1,894 -473 -126 216.06%
Tax -182 15 -78 -34 -492 -90 -69 38.12%
NP -4,173 -998 1,136 -313 1,402 -563 -195 177.37%
-
NP to SH -4,202 -996 1,087 -321 1,374 -580 -180 185.52%
-
Tax Rate - - 6.43% - 25.98% - - -
Total Cost 18,483 19,222 15,987 18,773 14,648 16,481 15,218 6.68%
-
Net Worth 29,487 33,334 34,336 33,957 34,380 33,479 34,030 -4.66%
Dividend
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Net Worth 29,487 33,334 34,336 33,957 34,380 33,479 34,030 -4.66%
NOSH 252,244 250,444 250,444 250,424 250,405 250,405 250,405 0.24%
Ratio Analysis
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
NP Margin -29.16% -5.48% 6.63% -1.70% 8.74% -3.54% -1.30% -
ROE -14.25% -2.99% 3.17% -0.95% 4.00% -1.73% -0.53% -
Per Share
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 5.67 7.28 6.84 7.37 6.41 6.36 6.00 -1.86%
EPS -1.67 -0.40 0.43 -0.13 0.55 -0.23 -0.07 187.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1331 0.1371 0.1356 0.1373 0.1337 0.1359 -4.89%
Adjusted Per Share Value based on latest NOSH - 250,444
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
RPS 5.67 7.22 6.79 7.32 6.36 6.31 5.96 -1.64%
EPS -1.67 -0.39 0.43 -0.13 0.54 -0.23 -0.07 187.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1322 0.1361 0.1346 0.1363 0.1327 0.1349 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 28/06/24 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 -
Price 0.16 0.17 0.19 0.19 0.19 0.20 0.255 -
P/RPS 2.82 2.34 2.78 2.58 2.96 3.15 4.25 -12.76%
P/EPS -9.60 -42.75 43.78 -148.23 34.63 -86.35 -354.74 -69.94%
EY -10.41 -2.34 2.28 -0.67 2.89 -1.16 -0.28 233.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.28 1.39 1.40 1.38 1.50 1.88 -10.00%
Price Multiplier on Announcement Date
30/06/24 31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 CAGR
Date 02/09/24 27/02/24 25/08/23 27/02/23 29/08/22 28/02/22 23/09/21 -
Price 0.155 0.165 0.19 0.19 0.20 0.215 0.21 -
P/RPS 2.73 2.27 2.78 2.58 3.12 3.38 3.50 -7.94%
P/EPS -9.30 -41.49 43.78 -148.23 36.45 -92.82 -292.14 -68.27%
EY -10.75 -2.41 2.28 -0.67 2.74 -1.08 -0.34 215.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.24 1.39 1.40 1.46 1.61 1.55 -4.97%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment