[SMTRACK] QoQ Quarter Result on 30-Jun-2012 [#3]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -105.28%
YoY- 29.2%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 198 75 15 252 396 678 196 0.67%
PBT -1,711 -1,712 -1,352 -858 -416 -70 -908 52.50%
Tax 0 0 0 0 0 0 0 -
NP -1,711 -1,712 -1,352 -858 -416 -70 -908 52.50%
-
NP to SH -1,710 -1,709 -1,352 -856 -417 -67 -907 52.55%
-
Tax Rate - - - - - - - -
Total Cost 1,909 1,787 1,367 1,110 812 748 1,104 44.01%
-
Net Worth 38,873 38,737 40,559 42,799 44,016 44,258 43,082 -6.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 38,873 38,737 40,559 42,799 44,016 44,258 43,082 -6.61%
NOSH 228,666 227,866 225,333 225,263 231,666 232,941 226,749 0.56%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -864.14% -2,282.67% -9,013.33% -340.48% -105.05% -10.32% -463.27% -
ROE -4.40% -4.41% -3.33% -2.00% -0.95% -0.15% -2.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.09 0.03 0.01 0.11 0.17 0.29 0.09 0.00%
EPS -0.75 -0.75 -0.60 -0.38 -0.18 -0.03 -0.40 51.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.19 0.19 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 225,263
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.02 0.01 0.00 0.03 0.05 0.08 0.02 0.00%
EPS -0.21 -0.21 -0.17 -0.10 -0.05 -0.01 -0.11 53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0473 0.0495 0.0522 0.0537 0.054 0.0526 -6.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.18 0.23 0.24 0.23 0.245 0.265 -
P/RPS 150.13 546.88 3,455.11 214.54 134.55 84.17 306.58 -37.84%
P/EPS -17.38 -24.00 -38.33 -63.16 -127.78 -851.80 -66.25 -58.98%
EY -5.75 -4.17 -2.61 -1.58 -0.78 -0.12 -1.51 143.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.06 1.28 1.26 1.21 1.29 1.39 -33.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/04/13 20/02/13 26/11/12 24/08/12 29/05/12 27/02/12 04/11/11 -
Price 0.125 0.17 0.21 0.26 0.23 0.25 0.28 -
P/RPS 144.36 516.50 3,154.67 232.41 134.55 85.89 323.93 -41.62%
P/EPS -16.72 -22.67 -35.00 -68.42 -127.78 -869.18 -70.00 -61.46%
EY -5.98 -4.41 -2.86 -1.46 -0.78 -0.12 -1.43 159.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 1.17 1.37 1.21 1.32 1.47 -36.69%

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