[SMTRACK] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 83.93%
YoY- 82.64%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,341 1,768 2,148 2,712 5,898 7,602 11,376 -75.86%
PBT -2,698 -1,792 -972 -280 -1,673 -1,020 528 -
Tax 0 0 0 0 0 0 0 -
NP -2,698 -1,792 -972 -280 -1,673 -1,020 528 -
-
NP to SH -2,694 -1,786 -968 -268 -1,668 -1,014 534 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 4,039 3,560 3,120 2,992 7,571 8,622 10,848 -48.15%
-
Net Worth 40,719 43,152 43,790 44,258 37,284 37,121 28,368 27.16%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,719 43,152 43,790 44,258 37,284 37,121 28,368 27.16%
NOSH 226,218 227,118 230,476 232,941 196,235 185,609 166,875 22.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -201.19% -101.36% -45.25% -10.32% -28.37% -13.42% 4.64% -
ROE -6.62% -4.14% -2.21% -0.61% -4.47% -2.73% 1.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.59 0.78 0.93 1.16 3.01 4.10 6.82 -80.35%
EPS -1.19 -0.79 -0.42 -0.12 -0.85 -0.55 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.19 0.20 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 232,941
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.16 0.22 0.26 0.33 0.72 0.93 1.39 -76.24%
EPS -0.33 -0.22 -0.12 -0.03 -0.20 -0.12 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0527 0.0535 0.054 0.0455 0.0453 0.0346 27.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.23 0.24 0.23 0.245 0.265 0.295 0.00 -
P/RPS 38.80 30.83 24.68 21.04 8.82 7.20 0.00 -
P/EPS -19.31 -30.51 -54.76 -212.95 -31.18 -53.96 0.00 -
EY -5.18 -3.28 -1.83 -0.47 -3.21 -1.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 1.21 1.29 1.39 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 29/05/12 27/02/12 04/11/11 18/08/11 13/04/11 -
Price 0.21 0.26 0.23 0.25 0.28 0.27 0.00 -
P/RPS 35.43 33.40 24.68 21.47 9.32 6.59 0.00 -
P/EPS -17.63 -33.05 -54.76 -217.30 -32.94 -49.39 0.00 -
EY -5.67 -3.03 -1.83 -0.46 -3.04 -2.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.37 1.21 1.32 1.47 1.35 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