[SMTRACK] QoQ Quarter Result on 31-Dec-2012 [#1]

Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -26.41%
YoY- -2450.75%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 711 174 198 75 15 252 396 47.67%
PBT -11,753 -1,957 -1,711 -1,712 -1,352 -858 -416 825.73%
Tax 0 0 0 0 0 0 0 -
NP -11,753 -1,957 -1,711 -1,712 -1,352 -858 -416 825.73%
-
NP to SH -11,733 -1,945 -1,710 -1,709 -1,352 -856 -417 823.20%
-
Tax Rate - - - - - - - -
Total Cost 12,464 2,131 1,909 1,787 1,367 1,110 812 516.61%
-
Net Worth 24,963 36,186 38,873 38,737 40,559 42,799 44,016 -31.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 24,963 36,186 38,873 38,737 40,559 42,799 44,016 -31.46%
NOSH 226,943 226,162 228,666 227,866 225,333 225,263 231,666 -1.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1,653.02% -1,124.71% -864.14% -2,282.67% -9,013.33% -340.48% -105.05% -
ROE -47.00% -5.38% -4.40% -4.41% -3.33% -2.00% -0.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.31 0.08 0.09 0.03 0.01 0.11 0.17 49.20%
EPS -5.17 -0.86 -0.75 -0.75 -0.60 -0.38 -0.18 835.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.16 0.17 0.17 0.18 0.19 0.19 -30.51%
Adjusted Per Share Value based on latest NOSH - 227,866
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.09 0.02 0.02 0.01 0.00 0.03 0.05 47.91%
EPS -1.43 -0.24 -0.21 -0.21 -0.17 -0.10 -0.05 833.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0442 0.0475 0.0473 0.0495 0.0522 0.0537 -31.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.10 0.13 0.18 0.23 0.24 0.23 -
P/RPS 28.73 129.98 150.13 546.88 3,455.11 214.54 134.55 -64.24%
P/EPS -1.74 -11.63 -17.38 -24.00 -38.33 -63.16 -127.78 -94.28%
EY -57.44 -8.60 -5.75 -4.17 -2.61 -1.58 -0.78 1652.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.63 0.76 1.06 1.28 1.26 1.21 -22.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 22/07/13 22/04/13 20/02/13 26/11/12 24/08/12 29/05/12 -
Price 0.10 0.115 0.125 0.17 0.21 0.26 0.23 -
P/RPS 31.92 149.48 144.36 516.50 3,154.67 232.41 134.55 -61.64%
P/EPS -1.93 -13.37 -16.72 -22.67 -35.00 -68.42 -127.78 -93.87%
EY -51.70 -7.48 -5.98 -4.41 -2.86 -1.46 -0.78 1533.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.74 1.00 1.17 1.37 1.21 -17.28%

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