[SMTRACK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 35.67%
YoY- 60.87%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,953 1,908 1,694 176 687 0 1,158 41.73%
PBT -9,951 -10,226 -3,477 -2,106 -3,278 0 -17,135 -30.41%
Tax 1 0 0 0 0 0 0 -
NP -9,950 -10,226 -3,477 -2,106 -3,278 0 -17,135 -30.42%
-
NP to SH -9,891 -10,202 -3,468 -2,101 -3,266 0 -17,110 -30.62%
-
Tax Rate - - - - - - - -
Total Cost 11,903 12,134 5,171 2,282 3,965 0 18,293 -24.92%
-
Net Worth 16,963 13,631 16,291 21,794 20,412 22,643 24,958 -22.71%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 16,963 13,631 16,291 21,794 20,412 22,643 24,958 -22.71%
NOSH 282,727 272,631 271,532 272,436 226,805 226,438 226,896 15.81%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -509.47% -535.95% -205.25% -1,196.59% -477.15% 0.00% -1,479.71% -
ROE -58.31% -74.84% -21.29% -9.64% -16.00% 0.00% -68.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.69 0.70 0.62 0.06 0.30 0.00 0.51 22.34%
EPS -3.65 -3.90 -1.32 -0.77 -1.44 0.00 -7.54 -38.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.06 0.08 0.09 0.10 0.11 -33.26%
Adjusted Per Share Value based on latest NOSH - 272,857
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.24 0.23 0.21 0.02 0.08 0.00 0.14 43.28%
EPS -1.21 -1.25 -0.42 -0.26 -0.40 0.00 -2.09 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0166 0.0199 0.0266 0.0249 0.0276 0.0305 -22.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.075 0.085 0.11 0.11 0.095 0.10 0.09 -
P/RPS 10.86 12.15 17.63 170.27 31.36 0.00 17.63 -27.62%
P/EPS -2.14 -2.27 -8.61 -14.26 -6.60 0.00 -1.19 47.93%
EY -46.65 -44.02 -11.61 -7.01 -15.16 0.00 -83.79 -32.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.70 1.83 1.38 1.06 1.00 0.82 32.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 23/02/15 28/11/14 22/08/14 15/05/14 21/02/14 22/11/13 -
Price 0.125 0.08 0.10 0.11 0.125 0.115 0.10 -
P/RPS 18.10 11.43 16.03 170.27 41.27 0.00 19.59 -5.14%
P/EPS -3.57 -2.14 -7.83 -14.26 -8.68 0.00 -1.33 93.25%
EY -27.99 -46.78 -12.77 -7.01 -11.52 0.00 -75.41 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.60 1.67 1.38 1.39 1.15 0.91 73.60%

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