[SMETRIC] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 64.65%
YoY- 80.81%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 27,434 15,386 11,947 10,618 12,108 14,073 0 -
PBT 1,163 -230 -2,421 -1,390 -1,279 2,351 0 -
Tax -738 -293 -162 -324 -316 -467 0 -
NP 425 -523 -2,583 -1,714 -1,595 1,884 0 -
-
NP to SH 443 -490 -2,553 -1,737 -1,603 1,835 0 -
-
Tax Rate 63.46% - - - - 19.86% - -
Total Cost 27,009 15,909 14,530 12,332 13,703 12,189 0 -
-
Net Worth 40,740 41,911 40,643 37,200 42,507 38,415 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 40,740 41,911 40,643 37,200 42,507 38,415 0 -
NOSH 577,066 577,066 576,506 536,030 536,030 243,600 0 -
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.55% -3.40% -21.62% -16.14% -13.17% 13.39% 0.00% -
ROE 1.09% -1.17% -6.28% -4.67% -3.77% 4.78% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.75 2.67 2.07 1.98 2.26 5.78 0.00 -
EPS 0.08 -0.08 -0.44 -0.32 -0.30 0.75 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0727 0.0705 0.0694 0.0793 0.1577 0.00 -
Adjusted Per Share Value based on latest NOSH - 577,066
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.75 2.67 2.07 1.84 2.10 2.44 0.00 -
EPS 0.08 -0.08 -0.44 -0.30 -0.28 0.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0726 0.0704 0.0645 0.0737 0.0666 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 - -
Price 0.195 0.12 0.095 0.145 0.105 0.55 0.00 -
P/RPS 4.10 4.50 4.58 7.32 4.65 9.52 0.00 -
P/EPS 254.01 -141.19 -21.45 -44.75 -35.11 73.01 0.00 -
EY 0.39 -0.71 -4.66 -2.23 -2.85 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.65 1.35 2.09 1.32 3.49 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 25/08/23 25/08/22 26/08/21 24/08/20 20/08/19 - -
Price 0.24 0.15 0.095 0.145 0.165 0.48 0.00 -
P/RPS 5.05 5.62 4.58 7.32 7.30 8.31 0.00 -
P/EPS 312.63 -176.48 -21.45 -44.75 -55.17 63.72 0.00 -
EY 0.32 -0.57 -4.66 -2.23 -1.81 1.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.06 1.35 2.09 2.08 3.04 0.00 -

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 & 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