[SMTRACK] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -153.75%
YoY- -2450.75%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,158 596 546 300 1,341 1,768 2,148 -33.73%
PBT -17,135 -7,173 -6,846 -6,848 -2,698 -1,792 -972 576.16%
Tax 0 0 0 0 0 0 0 -
NP -17,135 -7,173 -6,846 -6,848 -2,698 -1,792 -972 576.16%
-
NP to SH -17,110 -7,158 -6,838 -6,836 -2,694 -1,786 -968 577.36%
-
Tax Rate - - - - - - - -
Total Cost 18,293 7,769 7,392 7,148 4,039 3,560 3,120 224.80%
-
Net Worth 24,958 36,246 38,537 38,737 40,719 43,152 43,790 -31.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,958 36,246 38,537 38,737 40,719 43,152 43,790 -31.23%
NOSH 226,896 226,540 226,688 227,866 226,218 227,118 230,476 -1.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1,479.71% -1,203.58% -1,253.85% -2,282.67% -201.19% -101.36% -45.25% -
ROE -68.55% -19.75% -17.74% -17.65% -6.62% -4.14% -2.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.51 0.26 0.24 0.13 0.59 0.78 0.93 -32.97%
EPS -7.54 -3.16 -3.02 -3.00 -1.19 -0.79 -0.42 584.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.16 0.17 0.17 0.18 0.19 0.19 -30.51%
Adjusted Per Share Value based on latest NOSH - 227,866
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.09 0.05 0.04 0.02 0.11 0.14 0.17 -34.53%
EPS -1.39 -0.58 -0.55 -0.55 -0.22 -0.14 -0.08 569.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0294 0.0312 0.0314 0.033 0.0349 0.0355 -31.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.10 0.13 0.18 0.23 0.24 0.23 -
P/RPS 17.63 38.01 53.97 136.72 38.80 30.83 24.68 -20.07%
P/EPS -1.19 -3.16 -4.31 -6.00 -19.31 -30.51 -54.76 -92.19%
EY -83.79 -31.60 -23.20 -16.67 -5.18 -3.28 -1.83 1176.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.76 1.06 1.28 1.26 1.21 -22.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/07/13 22/04/13 20/02/13 26/11/12 24/08/12 29/05/12 -
Price 0.10 0.115 0.125 0.17 0.21 0.26 0.23 -
P/RPS 19.59 43.71 51.90 129.12 35.43 33.40 24.68 -14.25%
P/EPS -1.33 -3.64 -4.14 -5.67 -17.63 -33.05 -54.76 -91.59%
EY -75.41 -27.48 -24.13 -17.65 -5.67 -3.03 -1.83 1090.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.74 1.00 1.17 1.37 1.21 -17.28%

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