[SMTRACK] QoQ 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- -30.25%
YoY- -8.02%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 45 214 1,518 176 450 237 711 -84.14%
PBT 275 -6,749 -1,280 -2,106 -1,618 -1,660 -11,753 -
Tax 1 0 0 0 0 0 0 -
NP 276 -6,749 -1,280 -2,106 -1,618 -1,660 -11,753 -
-
NP to SH 311 -6,734 -1,276 -2,101 -1,613 -1,653 -11,733 -
-
Tax Rate -0.36% - - - - - - -
Total Cost -231 6,963 2,798 2,282 2,068 1,897 12,464 -
-
Net Worth 16,963 13,631 21,719 21,828 20,446 22,643 24,963 -22.72%
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 21,719 21,828 20,446 22,643 24,963 -22.72%
NOSH 282,727 272,631 271,489 272,857 227,183 226,438 226,943 15.79%
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 613.33% -3,153.74% -84.32% -1,196.59% -359.56% -700.42% -1,653.02% -
ROE 1.83% -49.40% -5.88% -9.63% -7.89% -7.30% -47.00% -
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 0.02 0.08 0.56 0.06 0.20 0.10 0.31 -83.94%
EPS 0.11 -2.47 -0.47 -0.77 -0.71 -0.73 -5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.08 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 0.01 0.03 0.20 0.02 0.06 0.03 0.09 -76.91%
EPS 0.04 -0.88 -0.17 -0.27 -0.21 -0.21 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0177 0.0282 0.0284 0.0266 0.0294 0.0325 -22.68%
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 471.21 108.29 19.67 170.54 47.96 95.54 28.73 546.63%
P/EPS 68.18 -3.44 -23.40 -14.29 -13.38 -13.70 -1.74 -
EY 1.47 -29.06 -4.27 -7.00 -7.47 -7.30 -57.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.70 1.38 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 785.35 101.92 17.88 170.54 63.11 109.88 31.92 747.58%
P/EPS 113.64 -3.24 -21.28 -14.29 -17.61 -15.75 -1.93 -
EY 0.88 -30.88 -4.70 -7.00 -5.68 -6.35 -51.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.60 1.25 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