[SMTRACK] QoQ Quarter Result on 31-Mar-2013 [#2]

Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -0.06%
YoY- -310.07%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 237 711 174 198 75 15 252 -3.99%
PBT -1,660 -11,753 -1,957 -1,711 -1,712 -1,352 -858 55.08%
Tax 0 0 0 0 0 0 0 -
NP -1,660 -11,753 -1,957 -1,711 -1,712 -1,352 -858 55.08%
-
NP to SH -1,653 -11,733 -1,945 -1,710 -1,709 -1,352 -856 54.88%
-
Tax Rate - - - - - - - -
Total Cost 1,897 12,464 2,131 1,909 1,787 1,367 1,110 42.80%
-
Net Worth 22,643 24,963 36,186 38,873 38,737 40,559 42,799 -34.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,643 24,963 36,186 38,873 38,737 40,559 42,799 -34.51%
NOSH 226,438 226,943 226,162 228,666 227,866 225,333 225,263 0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -700.42% -1,653.02% -1,124.71% -864.14% -2,282.67% -9,013.33% -340.48% -
ROE -7.30% -47.00% -5.38% -4.40% -4.41% -3.33% -2.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.10 0.31 0.08 0.09 0.03 0.01 0.11 -6.14%
EPS -0.73 -5.17 -0.86 -0.75 -0.75 -0.60 -0.38 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.16 0.17 0.17 0.18 0.19 -34.73%
Adjusted Per Share Value based on latest NOSH - 228,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.03 0.09 0.02 0.02 0.01 0.00 0.03 0.00%
EPS -0.20 -1.43 -0.24 -0.21 -0.21 -0.17 -0.10 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0305 0.0442 0.0475 0.0473 0.0495 0.0522 -34.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.09 0.10 0.13 0.18 0.23 0.24 -
P/RPS 95.54 28.73 129.98 150.13 546.88 3,455.11 214.54 -41.59%
P/EPS -13.70 -1.74 -11.63 -17.38 -24.00 -38.33 -63.16 -63.79%
EY -7.30 -57.44 -8.60 -5.75 -4.17 -2.61 -1.58 176.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.63 0.76 1.06 1.28 1.26 -14.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 22/07/13 22/04/13 20/02/13 26/11/12 24/08/12 -
Price 0.115 0.10 0.115 0.125 0.17 0.21 0.26 -
P/RPS 109.88 31.92 149.48 144.36 516.50 3,154.67 232.41 -39.22%
P/EPS -15.75 -1.93 -13.37 -16.72 -22.67 -35.00 -68.42 -62.33%
EY -6.35 -51.70 -7.48 -5.98 -4.41 -2.86 -1.46 165.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 0.72 0.74 1.00 1.17 1.37 -10.98%

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