[SMTRACK] QoQ Quarter Result on 30-Sep-2014 [#2]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 39.27%
YoY- 89.12%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 531 45 214 1,518 176 450 237 71.47%
PBT -7,816 275 -6,749 -1,280 -2,106 -1,618 -1,660 181.71%
Tax 0 1 0 0 0 0 0 -
NP -7,816 276 -6,749 -1,280 -2,106 -1,618 -1,660 181.71%
-
NP to SH -7,815 311 -6,734 -1,276 -2,101 -1,613 -1,653 182.49%
-
Tax Rate - -0.36% - - - - - -
Total Cost 8,347 -231 6,963 2,798 2,282 2,068 1,897 169.24%
-
Net Worth 13,758 16,963 13,631 21,719 21,828 20,446 22,643 -28.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 13,758 16,963 13,631 21,719 21,828 20,446 22,643 -28.32%
NOSH 275,176 282,727 272,631 271,489 272,857 227,183 226,438 13.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1,471.94% 613.33% -3,153.74% -84.32% -1,196.59% -359.56% -700.42% -
ROE -56.80% 1.83% -49.40% -5.88% -9.63% -7.89% -7.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.19 0.02 0.08 0.56 0.06 0.20 0.10 53.58%
EPS -2.84 0.11 -2.47 -0.47 -0.77 -0.71 -0.73 147.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.08 0.08 0.09 0.10 -37.08%
Adjusted Per Share Value based on latest NOSH - 271,489
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.06 0.01 0.03 0.19 0.02 0.05 0.03 58.94%
EPS -0.95 0.04 -0.82 -0.16 -0.26 -0.20 -0.20 183.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0207 0.0166 0.0265 0.0266 0.025 0.0276 -28.24%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.11 0.075 0.085 0.11 0.11 0.095 0.10 -
P/RPS 57.00 471.21 108.29 19.67 170.54 47.96 95.54 -29.19%
P/EPS -3.87 68.18 -3.44 -23.40 -14.29 -13.38 -13.70 -57.04%
EY -25.82 1.47 -29.06 -4.27 -7.00 -7.47 -7.30 132.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.25 1.70 1.38 1.38 1.06 1.00 69.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 29/05/15 23/02/15 28/11/14 22/08/14 15/05/14 21/02/14 -
Price 0.095 0.125 0.08 0.10 0.11 0.125 0.115 -
P/RPS 49.23 785.35 101.92 17.88 170.54 63.11 109.88 -41.53%
P/EPS -3.35 113.64 -3.24 -21.28 -14.29 -17.61 -15.75 -64.46%
EY -29.89 0.88 -30.88 -4.70 -7.00 -5.68 -6.35 181.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.08 1.60 1.25 1.38 1.39 1.15 39.88%

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