[SMILE] YoY Cumulative Quarter Result on 30-Jun-2024

Announcement Date
02-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024
Profit Trend
QoQ- -4617.58%
YoY- -478.2%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Revenue 49,657 17,123 16,050 34,510 15,023 30,941 10,837 46.26%
PBT -3,790 1,214 1,894 1,615 -126 -599 391 -
Tax -245 -78 -492 -526 -69 -159 -59 42.71%
NP -4,035 1,136 1,402 1,089 -195 -758 332 -
-
NP to SH -4,111 1,087 1,374 1,052 -180 -760 354 -
-
Tax Rate - 6.43% 25.98% 32.57% - - 15.09% -
Total Cost 53,692 15,987 14,648 33,421 15,218 31,699 10,505 50.31%
-
Net Worth 29,487 34,336 34,380 33,957 34,030 33,479 35,457 -4.50%
Dividend
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Div - - - - - 500 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Net Worth 29,487 34,336 34,380 33,957 34,030 33,479 35,457 -4.50%
NOSH 252,244 250,444 250,405 250,424 250,405 250,405 1,001,620 -29.14%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
NP Margin -8.13% 6.63% 8.74% 3.16% -1.30% -2.45% 3.06% -
ROE -13.94% 3.17% 4.00% 3.10% -0.53% -2.27% 1.00% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
RPS 19.69 6.84 6.41 13.78 6.00 12.36 1.08 106.53%
EPS -1.63 0.43 0.55 0.42 -0.07 -0.30 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1371 0.1373 0.1356 0.1359 0.1337 0.0354 34.77%
Adjusted Per Share Value based on latest NOSH - 252,244
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
RPS 19.69 6.79 6.36 13.68 5.96 12.27 4.30 46.24%
EPS -1.63 0.43 0.54 0.42 -0.07 -0.30 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1169 0.1361 0.1363 0.1346 0.1349 0.1327 0.1406 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Date 28/06/24 30/06/23 30/06/22 30/12/22 30/06/21 31/12/21 30/06/20 -
Price 0.16 0.19 0.19 0.19 0.255 0.20 0.07 -
P/RPS 0.81 2.78 2.96 1.38 4.25 1.62 6.47 -40.49%
P/EPS -9.82 43.78 34.63 45.23 -354.74 -65.90 198.06 -
EY -10.19 2.28 2.89 2.21 -0.28 -1.52 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.37 1.39 1.38 1.40 1.88 1.50 1.98 -8.79%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/22 30/06/21 31/12/21 30/06/20 CAGR
Date 02/09/24 25/08/23 29/08/22 27/02/23 23/09/21 28/02/22 25/08/20 -
Price 0.155 0.19 0.20 0.19 0.21 0.215 0.05 -
P/RPS 0.79 2.78 3.12 1.38 3.50 1.74 4.62 -35.67%
P/EPS -9.51 43.78 36.45 45.23 -292.14 -70.84 141.47 -
EY -10.51 2.28 2.74 2.21 -0.34 -1.41 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 1.33 1.39 1.46 1.40 1.55 1.61 1.41 -1.44%

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