[SMTRACK] QoQ Annualized Quarter Result on 30-Jun-2016

Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Jun-2016
Profit Trend
QoQ- -3.69%
YoY- 80.39%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,028 2,444 1,815 3,120 3,415 5,466 1,436 29.38%
PBT -1,690 -1,088 -905 -9,297 -8,868 2,232 -14,840 -80.24%
Tax 0 0 0 0 0 0 0 -
NP -1,690 -1,088 -905 -9,297 -8,868 2,232 -14,840 -80.24%
-
NP to SH -1,690 -1,088 -905 -9,195 -8,868 1,516 -14,602 -80.00%
-
Tax Rate - - - - - 0.00% - -
Total Cost 3,718 3,532 2,720 12,418 12,283 3,234 16,276 -66.78%
-
Net Worth 1,733 1,733 14,061 12,532 16,026 12,853 13,986 -78.95%
Dividend
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,733 1,733 14,061 12,532 16,026 12,853 13,986 -78.95%
NOSH 346,761 346,761 281,237 250,654 267,108 257,070 279,731 17.39%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -83.33% -44.52% -49.86% -297.91% -259.68% 40.83% -1,033.43% -
ROE -97.47% -62.75% -6.44% -73.37% -55.33% 11.79% -104.40% -
Per Share
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.85 7.05 0.65 1.25 1.28 2.13 0.51 517.87%
EPS -0.48 -3.12 -0.26 -3.67 -3.32 0.84 -5.22 -83.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.06 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 293,978
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.25 0.30 0.22 0.38 0.42 0.67 0.18 27.78%
EPS -0.21 -0.13 -0.11 -1.12 -1.08 0.19 -1.78 -79.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0021 0.0021 0.0172 0.0153 0.0196 0.0157 0.0171 -79.09%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/01/17 31/10/16 29/07/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.035 0.055 0.08 0.075 0.08 0.10 0.09 -
P/RPS 0.60 0.78 12.40 6.02 6.26 4.70 17.53 -91.94%
P/EPS -0.72 -1.75 -24.86 -2.04 -2.41 16.96 -1.72 -47.79%
EY -139.25 -57.05 -4.02 -48.91 -41.50 5.90 -58.00 92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.10 1.60 1.50 1.33 2.00 1.80 -50.58%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/09/16 31/05/16 24/02/16 25/11/15 -
Price 0.065 0.045 0.06 0.06 0.085 0.095 0.09 -
P/RPS 1.11 0.64 9.30 4.82 6.65 4.47 17.53 -87.25%
P/EPS -1.33 -1.43 -18.65 -1.64 -2.56 16.11 -1.72 -17.46%
EY -74.98 -69.72 -5.36 -61.14 -39.06 6.21 -58.00 21.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.90 1.20 1.20 1.42 1.90 1.80 -21.56%

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