[SMTRACK] QoQ Quarter Result on 31-Mar-2012 [#2]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -522.39%
YoY- -163.86%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 75 15 252 396 678 196 14 204.61%
PBT -1,712 -1,352 -858 -416 -70 -908 -1,210 25.89%
Tax 0 0 0 0 0 0 0 -
NP -1,712 -1,352 -858 -416 -70 -908 -1,210 25.89%
-
NP to SH -1,709 -1,352 -856 -417 -67 -907 -1,209 25.82%
-
Tax Rate - - - - - - - -
Total Cost 1,787 1,367 1,110 812 748 1,104 1,224 28.54%
-
Net Worth 38,737 40,559 42,799 44,016 44,258 43,082 43,178 -6.94%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,737 40,559 42,799 44,016 44,258 43,082 43,178 -6.94%
NOSH 227,866 225,333 225,263 231,666 232,941 226,749 215,892 3.64%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2,282.67% -9,013.33% -340.48% -105.05% -10.32% -463.27% -8,642.86% -
ROE -4.41% -3.33% -2.00% -0.95% -0.15% -2.11% -2.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.03 0.01 0.11 0.17 0.29 0.09 0.01 107.31%
EPS -0.75 -0.60 -0.38 -0.18 -0.03 -0.40 -0.56 21.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.19 0.19 0.19 0.19 0.20 -10.22%
Adjusted Per Share Value based on latest NOSH - 231,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.01 0.00 0.03 0.05 0.08 0.02 0.00 -
EPS -0.21 -0.17 -0.10 -0.05 -0.01 -0.11 -0.15 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.0495 0.0522 0.0537 0.054 0.0526 0.0527 -6.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.18 0.23 0.24 0.23 0.245 0.265 0.295 -
P/RPS 546.88 3,455.11 214.54 134.55 84.17 306.58 4,549.17 -75.48%
P/EPS -24.00 -38.33 -63.16 -127.78 -851.80 -66.25 -52.68 -40.65%
EY -4.17 -2.61 -1.58 -0.78 -0.12 -1.51 -1.90 68.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.28 1.26 1.21 1.29 1.39 1.47 -19.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 26/11/12 24/08/12 29/05/12 27/02/12 04/11/11 18/08/11 -
Price 0.17 0.21 0.26 0.23 0.25 0.28 0.27 -
P/RPS 516.50 3,154.67 232.41 134.55 85.89 323.93 4,163.65 -74.96%
P/EPS -22.67 -35.00 -68.42 -127.78 -869.18 -70.00 -48.21 -39.39%
EY -4.41 -2.86 -1.46 -0.78 -0.12 -1.43 -2.07 65.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 1.37 1.21 1.32 1.47 1.35 -18.05%

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