[SMTRACK] QoQ Quarter Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 104.62%
YoY- 119.28%
View:
Show?
Quarter Result
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 187 0 531 45 214 1,518 176 4.96%
PBT 396 0 -7,816 275 -6,749 -1,280 -2,106 -
Tax 0 -7,816 0 1 0 0 0 -
NP 396 -7,816 -7,816 276 -6,749 -1,280 -2,106 -
-
NP to SH 514 -7,816 -7,815 311 -6,734 -1,276 -2,101 -
-
Tax Rate 0.00% - - -0.36% - - - -
Total Cost -209 7,816 8,347 -231 6,963 2,798 2,282 -
-
Net Worth 14,277 13,522 13,758 16,963 13,631 21,719 21,828 -28.75%
Dividend
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 14,277 13,522 13,758 16,963 13,631 21,719 21,828 -28.75%
NOSH 285,555 270,449 275,176 282,727 272,631 271,489 272,857 3.69%
Ratio Analysis
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 211.76% 0.00% -1,471.94% 613.33% -3,153.74% -84.32% -1,196.59% -
ROE 3.60% -57.80% -56.80% 1.83% -49.40% -5.88% -9.63% -
Per Share
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.07 0.00 0.19 0.02 0.08 0.56 0.06 13.10%
EPS 0.18 -2.89 -2.84 0.11 -2.47 -0.47 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.05 0.08 0.08 -31.29%
Adjusted Per Share Value based on latest NOSH - 282,727
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.02 0.00 0.06 0.01 0.03 0.19 0.02 0.00%
EPS 0.06 -0.95 -0.95 0.04 -0.82 -0.16 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0165 0.0168 0.0207 0.0166 0.0265 0.0266 -28.75%
Price Multiplier on Financial Quarter End Date
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.09 0.13 0.11 0.075 0.085 0.11 0.11 -
P/RPS 137.43 0.00 57.00 471.21 108.29 19.67 170.54 -15.83%
P/EPS 50.00 -4.50 -3.87 68.18 -3.44 -23.40 -14.29 -
EY 2.00 -22.23 -25.82 1.47 -29.06 -4.27 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.60 2.20 1.25 1.70 1.38 1.38 23.64%
Price Multiplier on Announcement Date
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/11/15 - 14/08/15 29/05/15 23/02/15 28/11/14 22/08/14 -
Price 0.09 0.00 0.095 0.125 0.08 0.10 0.11 -
P/RPS 137.43 0.00 49.23 785.35 101.92 17.88 170.54 -15.83%
P/EPS 50.00 0.00 -3.35 113.64 -3.24 -21.28 -14.29 -
EY 2.00 0.00 -29.89 0.88 -30.88 -4.70 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.00 1.90 2.08 1.60 1.25 1.38 23.64%

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