[SMTRACK] QoQ Cumulative Quarter Result on 31-Dec-2013

Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,694 176 687 0 1,158 447 273 237.30%
PBT -3,477 -2,106 -3,278 0 -17,135 -5,380 -3,423 1.04%
Tax 0 0 0 0 0 0 0 -
NP -3,477 -2,106 -3,278 0 -17,135 -5,380 -3,423 1.04%
-
NP to SH -3,468 -2,101 -3,266 0 -17,110 -5,369 -3,419 0.95%
-
Tax Rate - - - - - - - -
Total Cost 5,171 2,282 3,965 0 18,293 5,827 3,696 25.06%
-
Net Worth 16,291 21,794 20,412 22,643 24,958 36,246 38,537 -43.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 16,291 21,794 20,412 22,643 24,958 36,246 38,537 -43.64%
NOSH 271,532 272,436 226,805 226,438 226,896 226,540 226,688 12.77%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -205.25% -1,196.59% -477.15% 0.00% -1,479.71% -1,203.58% -1,253.85% -
ROE -21.29% -9.64% -16.00% 0.00% -68.55% -14.81% -8.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.62 0.06 0.30 0.00 0.51 0.20 0.12 198.56%
EPS -1.32 -0.77 -1.44 0.00 -7.54 -2.37 -1.51 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.09 0.10 0.11 0.16 0.17 -50.02%
Adjusted Per Share Value based on latest NOSH - 226,438
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.21 0.02 0.08 0.00 0.14 0.05 0.03 265.49%
EPS -0.42 -0.26 -0.40 0.00 -2.09 -0.66 -0.42 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0266 0.0249 0.0276 0.0305 0.0442 0.047 -43.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.11 0.11 0.095 0.10 0.09 0.10 0.13 -
P/RPS 17.63 170.27 31.36 0.00 17.63 50.68 107.95 -70.08%
P/EPS -8.61 -14.26 -6.60 0.00 -1.19 -4.22 -8.62 -0.07%
EY -11.61 -7.01 -15.16 0.00 -83.79 -23.70 -11.60 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.38 1.06 1.00 0.82 0.63 0.76 79.55%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 22/08/14 15/05/14 21/02/14 22/11/13 22/07/13 22/04/13 -
Price 0.10 0.11 0.125 0.115 0.10 0.115 0.125 -
P/RPS 16.03 170.27 41.27 0.00 19.59 58.28 103.80 -71.18%
P/EPS -7.83 -14.26 -8.68 0.00 -1.33 -4.85 -8.29 -3.73%
EY -12.77 -7.01 -11.52 0.00 -75.41 -20.61 -12.07 3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.38 1.39 1.15 0.91 0.72 0.74 71.96%

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