[SMTRACK] QoQ Quarter Result on 31-Mar-2014 [#2]

Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 2.42%
YoY- 5.67%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214 1,518 176 450 237 711 174 14.74%
PBT -6,749 -1,280 -2,106 -1,618 -1,660 -11,753 -1,957 127.74%
Tax 0 0 0 0 0 0 0 -
NP -6,749 -1,280 -2,106 -1,618 -1,660 -11,753 -1,957 127.74%
-
NP to SH -6,734 -1,276 -2,101 -1,613 -1,653 -11,733 -1,945 128.34%
-
Tax Rate - - - - - - - -
Total Cost 6,963 2,798 2,282 2,068 1,897 12,464 2,131 119.72%
-
Net Worth 13,631 21,719 21,828 20,446 22,643 24,963 36,186 -47.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 13,631 21,719 21,828 20,446 22,643 24,963 36,186 -47.74%
NOSH 272,631 271,489 272,857 227,183 226,438 226,943 226,162 13.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3,153.74% -84.32% -1,196.59% -359.56% -700.42% -1,653.02% -1,124.71% -
ROE -49.40% -5.88% -9.63% -7.89% -7.30% -47.00% -5.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.08 0.56 0.06 0.20 0.10 0.31 0.08 0.00%
EPS -2.47 -0.47 -0.77 -0.71 -0.73 -5.17 -0.86 101.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.08 0.09 0.10 0.11 0.16 -53.85%
Adjusted Per Share Value based on latest NOSH - 227,183
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.03 0.20 0.02 0.06 0.03 0.09 0.02 30.94%
EPS -0.88 -0.17 -0.27 -0.21 -0.21 -1.53 -0.25 130.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0282 0.0284 0.0266 0.0294 0.0325 0.047 -47.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.11 0.11 0.095 0.10 0.09 0.10 -
P/RPS 108.29 19.67 170.54 47.96 95.54 28.73 129.98 -11.43%
P/EPS -3.44 -23.40 -14.29 -13.38 -13.70 -1.74 -11.63 -55.50%
EY -29.06 -4.27 -7.00 -7.47 -7.30 -57.44 -8.60 124.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.38 1.38 1.06 1.00 0.82 0.63 93.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 28/11/14 22/08/14 15/05/14 21/02/14 22/11/13 22/07/13 -
Price 0.08 0.10 0.11 0.125 0.115 0.10 0.115 -
P/RPS 101.92 17.88 170.54 63.11 109.88 31.92 149.48 -22.47%
P/EPS -3.24 -21.28 -14.29 -17.61 -15.75 -1.93 -13.37 -61.03%
EY -30.88 -4.70 -7.00 -5.68 -6.35 -51.70 -7.48 156.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.25 1.38 1.39 1.15 0.91 0.72 70.04%

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