[SMTRACK] QoQ Quarter Result on 31-Dec-2015 [#2]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 40.08%
YoY- 110.69%
View:
Show?
Quarter Result
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
Revenue 801 226 151 2,564 187 0 531 45.93%
PBT -60 -2,734 -2,168 720 396 0 -7,816 -98.86%
Tax 0 0 0 0 0 -7,816 0 -
NP -60 -2,734 -2,168 720 396 -7,816 -7,816 -98.86%
-
NP to SH -60 -2,734 -2,168 720 514 -7,816 -7,815 -98.86%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 861 2,960 2,319 1,844 -209 7,816 8,347 -87.61%
-
Net Worth 14,607 14,698 17,578 14,400 14,277 13,522 13,758 5.65%
Dividend
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
Net Worth 14,607 14,698 17,578 14,400 14,277 13,522 13,758 5.65%
NOSH 292,142 293,978 292,972 288,000 285,555 270,449 275,176 5.65%
Ratio Analysis
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
NP Margin -7.49% -1,209.73% -1,435.76% 28.08% 211.76% 0.00% -1,471.94% -
ROE -0.41% -18.60% -12.33% 5.00% 3.60% -57.80% -56.80% -
Per Share
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 0.27 0.08 0.05 0.89 0.07 0.00 0.19 38.13%
EPS -0.02 -0.93 -0.74 0.25 0.18 -2.89 -2.84 -98.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 288,000
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 0.10 0.03 0.02 0.33 0.02 0.00 0.07 38.80%
EPS -0.01 -0.36 -0.28 0.09 0.07 -1.02 -1.02 -98.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0191 0.0229 0.0187 0.0186 0.0176 0.0179 5.63%
Price Multiplier on Financial Quarter End Date
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
Date 29/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 -
Price 0.08 0.075 0.08 0.10 0.09 0.13 0.11 -
P/RPS 29.18 97.56 155.22 11.23 137.43 0.00 57.00 -45.96%
P/EPS -389.52 -8.06 -10.81 40.00 50.00 -4.50 -3.87 6840.36%
EY -0.26 -12.40 -9.25 2.50 2.00 -22.23 -25.82 -98.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.50 1.33 2.00 1.80 2.60 2.20 -25.38%
Price Multiplier on Announcement Date
31/07/16 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 CAGR
Date 30/09/16 30/09/16 31/05/16 24/02/16 25/11/15 - 14/08/15 -
Price 0.06 0.06 0.085 0.095 0.09 0.00 0.095 -
P/RPS 21.88 78.05 164.92 10.67 137.43 0.00 49.23 -52.55%
P/EPS -292.14 -6.45 -11.49 38.00 50.00 0.00 -3.35 5983.16%
EY -0.34 -15.50 -8.71 2.63 2.00 0.00 -29.89 -98.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.42 1.90 1.80 0.00 1.90 -34.45%

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