[SMTRACK] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ--%
YoY- -321.05%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Revenue 3,120 3,415 5,466 1,436 0 3,186 1,953 45.37%
PBT -9,297 -8,868 2,232 -14,840 0 -46,896 -9,951 -5.28%
Tax 0 0 0 0 0 0 1 -
NP -9,297 -8,868 2,232 -14,840 0 -46,896 -9,950 -5.27%
-
NP to SH -9,195 -8,868 1,516 -14,602 0 -46,890 -9,891 -5.66%
-
Tax Rate - - 0.00% - - - - -
Total Cost 12,418 12,283 3,234 16,276 0 50,082 11,903 3.44%
-
Net Worth 12,532 16,026 12,853 13,986 13,758 13,758 16,963 -21.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Net Worth 12,532 16,026 12,853 13,986 13,758 13,758 16,963 -21.47%
NOSH 250,654 267,108 257,070 279,731 275,176 275,176 282,727 -9.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
NP Margin -297.91% -259.68% 40.83% -1,033.43% 0.00% -1,471.94% -509.47% -
ROE -73.37% -55.33% 11.79% -104.40% 0.00% -340.80% -58.31% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
RPS 1.25 1.28 2.13 0.51 0.00 1.16 0.69 60.73%
EPS -3.67 -3.32 0.84 -5.22 -2.89 -17.34 -3.65 0.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.05 0.05 0.05 0.06 -13.55%
Adjusted Per Share Value based on latest NOSH - 285,555
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
RPS 0.38 0.42 0.67 0.18 0.00 0.39 0.24 44.34%
EPS -1.12 -1.08 0.19 -1.78 -2.89 -5.72 -1.21 -5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0196 0.0157 0.0171 0.0168 0.0168 0.0207 -21.44%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 -
Price 0.075 0.08 0.10 0.09 0.13 0.11 0.075 -
P/RPS 6.02 6.26 4.70 17.53 0.00 9.50 10.86 -37.57%
P/EPS -2.04 -2.41 16.96 -1.72 -4.50 -0.65 -2.14 -3.75%
EY -48.91 -41.50 5.90 -58.00 -22.23 -154.91 -46.65 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 2.00 1.80 2.60 2.20 1.25 15.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Date 30/09/16 31/05/16 24/02/16 25/11/15 - 14/08/15 29/05/15 -
Price 0.06 0.085 0.095 0.09 0.00 0.095 0.125 -
P/RPS 4.82 6.65 4.47 17.53 0.00 8.21 18.10 -65.24%
P/EPS -1.64 -2.56 16.11 -1.72 0.00 -0.56 -3.57 -46.27%
EY -61.14 -39.06 6.21 -58.00 0.00 -179.37 -27.99 86.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 1.90 1.80 0.00 1.90 2.08 -35.55%

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