[SMTRACK] QoQ Annualized Quarter Result on 30-Jun-2011 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -290.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,148 2,712 5,898 7,602 11,376 7,096 0 -
PBT -972 -280 -1,673 -1,020 528 -1,556 0 -
Tax 0 0 0 0 0 0 0 -
NP -972 -280 -1,673 -1,020 528 -1,556 0 -
-
NP to SH -968 -268 -1,668 -1,014 534 -1,544 0 -
-
Tax Rate - - - - 0.00% - - -
Total Cost 3,120 2,992 7,571 8,622 10,848 8,652 0 -
-
Net Worth 43,790 44,258 37,284 37,121 28,368 28,530 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 43,790 44,258 37,284 37,121 28,368 28,530 0 -
NOSH 230,476 232,941 196,235 185,609 166,875 167,826 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -45.25% -10.32% -28.37% -13.42% 4.64% -21.93% 0.00% -
ROE -2.21% -0.61% -4.47% -2.73% 1.88% -5.41% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.93 1.16 3.01 4.10 6.82 4.23 0.00 -
EPS -0.42 -0.12 -0.85 -0.55 0.32 -0.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.17 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,892
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.16 0.21 0.45 0.58 0.86 0.54 0.00 -
EPS -0.07 -0.02 -0.13 -0.08 0.04 -0.12 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0335 0.0282 0.0281 0.0215 0.0216 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - - -
Price 0.23 0.245 0.265 0.295 0.00 0.00 0.00 -
P/RPS 24.68 21.04 8.82 7.20 0.00 0.00 0.00 -
P/EPS -54.76 -212.95 -31.18 -53.96 0.00 0.00 0.00 -
EY -1.83 -0.47 -3.21 -1.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.29 1.39 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 04/11/11 18/08/11 13/04/11 13/04/11 - -
Price 0.23 0.25 0.28 0.27 0.00 0.00 0.00 -
P/RPS 24.68 21.47 9.32 6.59 0.00 0.00 0.00 -
P/EPS -54.76 -217.30 -32.94 -49.39 0.00 0.00 0.00 -
EY -1.83 -0.46 -3.04 -2.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.32 1.47 1.35 0.00 0.00 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