[SMTRACK] QoQ Annualized Quarter Result on 31-Jul-2015

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,415 5,466 1,436 0 3,186 1,953 2,544 26.57%
PBT -8,868 2,232 -14,840 0 -46,896 -9,951 -13,634 -29.12%
Tax 0 0 0 0 0 1 0 -
NP -8,868 2,232 -14,840 0 -46,896 -9,950 -13,634 -29.12%
-
NP to SH -8,868 1,516 -14,602 0 -46,890 -9,891 -13,602 -28.99%
-
Tax Rate - 0.00% - - - - - -
Total Cost 12,283 3,234 16,276 0 50,082 11,903 16,178 -19.78%
-
Net Worth 16,026 12,853 13,986 13,758 13,758 16,963 13,631 13.83%
Dividend
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 16,026 12,853 13,986 13,758 13,758 16,963 13,631 13.83%
NOSH 267,108 257,070 279,731 275,176 275,176 282,727 272,631 -1.62%
Ratio Analysis
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -259.68% 40.83% -1,033.43% 0.00% -1,471.94% -509.47% -535.95% -
ROE -55.33% 11.79% -104.40% 0.00% -340.80% -58.31% -99.79% -
Per Share
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.28 2.13 0.51 0.00 1.16 0.69 0.93 29.13%
EPS -3.32 0.84 -5.22 -2.89 -17.34 -3.65 -5.20 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.05 0.05 0.05 0.06 0.05 15.71%
Adjusted Per Share Value based on latest NOSH - 270,449
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.26 0.41 0.11 0.00 0.24 0.15 0.19 28.53%
EPS -0.67 0.11 -1.10 -2.89 -3.55 -0.75 -1.03 -29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0097 0.0106 0.0104 0.0104 0.0128 0.0103 13.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.10 0.09 0.13 0.11 0.075 0.085 -
P/RPS 6.26 4.70 17.53 0.00 9.50 10.86 9.11 -25.94%
P/EPS -2.41 16.96 -1.72 -4.50 -0.65 -2.14 -1.70 32.22%
EY -41.50 5.90 -58.00 -22.23 -154.91 -46.65 -58.70 -24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.00 1.80 2.60 2.20 1.25 1.70 -17.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/05/16 24/02/16 25/11/15 - 14/08/15 29/05/15 23/02/15 -
Price 0.085 0.095 0.09 0.00 0.095 0.125 0.08 -
P/RPS 6.65 4.47 17.53 0.00 8.21 18.10 8.57 -18.37%
P/EPS -2.56 16.11 -1.72 0.00 -0.56 -3.57 -1.60 45.67%
EY -39.06 6.21 -58.00 0.00 -179.37 -27.99 -62.37 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.90 1.80 0.00 1.90 2.08 1.60 -9.11%

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