[SMTRACK] QoQ Quarter Result on 30-Jun-2011 [#3]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -285.15%
YoY--%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 396 678 196 14 3,914 1,774 0 -
PBT -416 -70 -908 -1,210 653 -389 0 -
Tax 0 0 0 0 0 0 0 -
NP -416 -70 -908 -1,210 653 -389 0 -
-
NP to SH -417 -67 -907 -1,209 653 -386 0 -
-
Tax Rate - - - - 0.00% - - -
Total Cost 812 748 1,104 1,224 3,261 2,163 0 -
-
Net Worth 44,016 44,258 43,082 43,178 29,213 28,530 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 44,016 44,258 43,082 43,178 29,213 28,530 0 -
NOSH 231,666 232,941 226,749 215,892 171,842 167,826 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -105.05% -10.32% -463.27% -8,642.86% 16.68% -21.93% 0.00% -
ROE -0.95% -0.15% -2.11% -2.80% 2.24% -1.35% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.17 0.29 0.09 0.01 2.28 1.06 0.00 -
EPS -0.18 -0.03 -0.40 -0.56 0.38 -0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.17 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,892
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.05 0.08 0.02 0.00 0.46 0.21 0.00 -
EPS -0.05 -0.01 -0.11 -0.14 0.08 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0524 0.051 0.0511 0.0346 0.0338 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - - -
Price 0.23 0.245 0.265 0.295 0.00 0.00 0.00 -
P/RPS 134.55 84.17 306.58 4,549.17 0.00 0.00 0.00 -
P/EPS -127.78 -851.80 -66.25 -52.68 0.00 0.00 0.00 -
EY -0.78 -0.12 -1.51 -1.90 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.29 1.39 1.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 04/11/11 18/08/11 13/04/11 13/04/11 - -
Price 0.23 0.25 0.28 0.27 0.00 0.00 0.00 -
P/RPS 134.55 85.89 323.93 4,163.65 0.00 0.00 0.00 -
P/EPS -127.78 -869.18 -70.00 -48.21 0.00 0.00 0.00 -
EY -0.78 -0.12 -1.43 -2.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.32 1.47 1.35 0.00 0.00 0.00 -

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