[SMTRACK] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- -55.33%
YoY- -211.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Revenue 1,896 2,693 2,420 2,028 2,444 1,815 3,120 -31.10%
PBT 960 -7,384 -1,206 -1,690 -1,088 -905 -9,297 -
Tax 0 0 0 0 0 0 0 -
NP 960 -7,384 -1,206 -1,690 -1,088 -905 -9,297 -
-
NP to SH 960 -7,384 -1,206 -1,690 -1,088 -905 -9,195 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 936 10,077 3,626 3,718 3,532 2,720 12,418 -85.53%
-
Net Worth 4,334 10,399 2,608 1,733 1,733 14,061 12,532 -54.80%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Net Worth 4,334 10,399 2,608 1,733 1,733 14,061 12,532 -54.80%
NOSH 112,697 346,666 346,761 346,761 346,761 281,237 250,654 -45.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
NP Margin 50.63% -274.19% -49.86% -83.33% -44.52% -49.86% -297.91% -
ROE 22.15% -71.00% -46.27% -97.47% -62.75% -6.44% -73.37% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
RPS 2.19 0.78 4.64 5.85 7.05 0.65 1.25 52.10%
EPS -0.44 -2.13 -2.31 -0.48 -3.12 -0.26 -3.67 -79.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 346,761
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
RPS 0.23 0.33 0.30 0.25 0.30 0.22 0.38 -31.30%
EPS 0.12 -0.90 -0.15 -0.21 -0.13 -0.11 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0127 0.0032 0.0021 0.0021 0.0172 0.0153 -54.74%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 30/06/16 -
Price 0.16 0.045 0.065 0.035 0.055 0.08 0.075 -
P/RPS 7.32 5.79 1.40 0.60 0.78 12.40 6.02 15.74%
P/EPS 14.45 -2.11 -2.81 -0.72 -1.75 -24.86 -2.04 -
EY 6.92 -47.33 -35.59 -139.25 -57.05 -4.02 -48.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 1.50 1.30 0.70 1.10 1.60 1.50 76.24%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Date 29/12/17 04/10/17 23/06/17 31/03/17 30/12/16 30/09/16 30/09/16 -
Price 0.235 0.13 0.065 0.065 0.045 0.06 0.06 -
P/RPS 10.74 16.73 1.40 1.11 0.64 9.30 4.82 82.07%
P/EPS 21.22 -6.10 -2.81 -1.33 -1.43 -18.65 -1.64 -
EY 4.71 -16.38 -35.59 -74.98 -69.72 -5.36 -61.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 4.33 1.30 1.30 0.90 1.20 1.20 177.63%

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