[SMTRACK] QoQ Quarter Result on 30-Jun-2015

Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015
Profit Trend
QoQ- -2612.86%
YoY- -271.97%
View:
Show?
Quarter Result
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,564 187 0 531 45 214 1,518 51.99%
PBT 720 396 0 -7,816 275 -6,749 -1,280 -
Tax 0 0 -7,816 0 1 0 0 -
NP 720 396 -7,816 -7,816 276 -6,749 -1,280 -
-
NP to SH 720 514 -7,816 -7,815 311 -6,734 -1,276 -
-
Tax Rate 0.00% 0.00% - - -0.36% - - -
Total Cost 1,844 -209 7,816 8,347 -231 6,963 2,798 -28.32%
-
Net Worth 14,400 14,277 13,522 13,758 16,963 13,631 21,719 -27.98%
Dividend
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 14,400 14,277 13,522 13,758 16,963 13,631 21,719 -27.98%
NOSH 288,000 285,555 270,449 275,176 282,727 272,631 271,489 4.82%
Ratio Analysis
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 28.08% 211.76% 0.00% -1,471.94% 613.33% -3,153.74% -84.32% -
ROE 5.00% 3.60% -57.80% -56.80% 1.83% -49.40% -5.88% -
Per Share
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.89 0.07 0.00 0.19 0.02 0.08 0.56 44.77%
EPS 0.25 0.18 -2.89 -2.84 0.11 -2.47 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.06 0.05 0.08 -31.29%
Adjusted Per Share Value based on latest NOSH - 275,176
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.31 0.02 0.00 0.06 0.01 0.03 0.19 47.84%
EPS 0.09 0.06 -0.95 -0.95 0.04 -0.82 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0174 0.0165 0.0168 0.0207 0.0166 0.0265 -27.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.10 0.09 0.13 0.11 0.075 0.085 0.11 -
P/RPS 11.23 137.43 0.00 57.00 471.21 108.29 19.67 -36.08%
P/EPS 40.00 50.00 -4.50 -3.87 68.18 -3.44 -23.40 -
EY 2.50 2.00 -22.23 -25.82 1.47 -29.06 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 2.60 2.20 1.25 1.70 1.38 34.49%
Price Multiplier on Announcement Date
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/02/16 25/11/15 - 14/08/15 29/05/15 23/02/15 28/11/14 -
Price 0.095 0.09 0.00 0.095 0.125 0.08 0.10 -
P/RPS 10.67 137.43 0.00 49.23 785.35 101.92 17.88 -33.78%
P/EPS 38.00 50.00 0.00 -3.35 113.64 -3.24 -21.28 -
EY 2.63 2.00 0.00 -29.89 0.88 -30.88 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.80 0.00 1.90 2.08 1.60 1.25 39.71%

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