[SMTRACK] QoQ Quarter Result on 31-Dec-2011 [#1]

Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 92.61%
YoY- 82.64%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 15 252 396 678 196 14 3,914 -97.52%
PBT -1,352 -858 -416 -70 -908 -1,210 653 -
Tax 0 0 0 0 0 0 0 -
NP -1,352 -858 -416 -70 -908 -1,210 653 -
-
NP to SH -1,352 -856 -417 -67 -907 -1,209 653 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 1,367 1,110 812 748 1,104 1,224 3,261 -43.89%
-
Net Worth 40,559 42,799 44,016 44,258 43,082 43,178 29,213 24.37%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 40,559 42,799 44,016 44,258 43,082 43,178 29,213 24.37%
NOSH 225,333 225,263 231,666 232,941 226,749 215,892 171,842 19.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9,013.33% -340.48% -105.05% -10.32% -463.27% -8,642.86% 16.68% -
ROE -3.33% -2.00% -0.95% -0.15% -2.11% -2.80% 2.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.01 0.11 0.17 0.29 0.09 0.01 2.28 -97.29%
EPS -0.60 -0.38 -0.18 -0.03 -0.40 -0.56 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.19 0.20 0.17 3.87%
Adjusted Per Share Value based on latest NOSH - 232,941
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.00 0.03 0.05 0.08 0.02 0.00 0.48 -
EPS -0.17 -0.10 -0.05 -0.01 -0.11 -0.15 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0522 0.0537 0.054 0.0526 0.0527 0.0357 24.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.23 0.24 0.23 0.245 0.265 0.295 0.00 -
P/RPS 3,455.11 214.54 134.55 84.17 306.58 4,549.17 0.00 -
P/EPS -38.33 -63.16 -127.78 -851.80 -66.25 -52.68 0.00 -
EY -2.61 -1.58 -0.78 -0.12 -1.51 -1.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.26 1.21 1.29 1.39 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 29/05/12 27/02/12 04/11/11 18/08/11 13/04/11 -
Price 0.21 0.26 0.23 0.25 0.28 0.27 0.00 -
P/RPS 3,154.67 232.41 134.55 85.89 323.93 4,163.65 0.00 -
P/EPS -35.00 -68.42 -127.78 -869.18 -70.00 -48.21 0.00 -
EY -2.86 -1.46 -0.78 -0.12 -1.43 -2.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.37 1.21 1.32 1.47 1.35 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