[SMTRACK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ--%
YoY- 4.47%
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,908 1,694 176 687 0 1,158 447 162.44%
PBT -10,226 -3,477 -2,106 -3,278 0 -17,135 -5,380 53.26%
Tax 0 0 0 0 0 0 0 -
NP -10,226 -3,477 -2,106 -3,278 0 -17,135 -5,380 53.26%
-
NP to SH -10,202 -3,468 -2,101 -3,266 0 -17,110 -5,369 53.23%
-
Tax Rate - - - - - - - -
Total Cost 12,134 5,171 2,282 3,965 0 18,293 5,827 62.85%
-
Net Worth 13,631 16,291 21,794 20,412 22,643 24,958 36,246 -47.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,631 16,291 21,794 20,412 22,643 24,958 36,246 -47.80%
NOSH 272,631 271,532 272,436 226,805 226,438 226,896 226,540 13.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -535.95% -205.25% -1,196.59% -477.15% 0.00% -1,479.71% -1,203.58% -
ROE -74.84% -21.29% -9.64% -16.00% 0.00% -68.55% -14.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.70 0.62 0.06 0.30 0.00 0.51 0.20 129.99%
EPS -3.90 -1.32 -0.77 -1.44 0.00 -7.54 -2.37 39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.08 0.09 0.10 0.11 0.16 -53.85%
Adjusted Per Share Value based on latest NOSH - 227,183
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.23 0.20 0.02 0.08 0.00 0.14 0.05 175.82%
EPS -1.21 -0.41 -0.25 -0.39 0.00 -2.03 -0.64 52.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0193 0.0258 0.0242 0.0268 0.0296 0.0429 -47.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.11 0.11 0.095 0.10 0.09 0.10 -
P/RPS 12.15 17.63 170.27 31.36 0.00 17.63 50.68 -61.30%
P/EPS -2.27 -8.61 -14.26 -6.60 0.00 -1.19 -4.22 -33.78%
EY -44.02 -11.61 -7.01 -15.16 0.00 -83.79 -23.70 50.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.83 1.38 1.06 1.00 0.82 0.63 93.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 28/11/14 22/08/14 15/05/14 21/02/14 22/11/13 22/07/13 -
Price 0.08 0.10 0.11 0.125 0.115 0.10 0.115 -
P/RPS 11.43 16.03 170.27 41.27 0.00 19.59 58.28 -66.14%
P/EPS -2.14 -7.83 -14.26 -8.68 0.00 -1.33 -4.85 -41.95%
EY -46.78 -12.77 -7.01 -11.52 0.00 -75.41 -20.61 72.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.67 1.38 1.39 1.15 0.91 0.72 70.04%

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