[SMTRACK] QoQ TTM Result on 30-Sep-2015 [#2]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 32.86%
YoY- -122.88%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Revenue 3,128 2,902 3,282 763 790 2,308 1,953 45.67%
PBT -3,786 -1,052 -6,700 -7,145 -14,290 -15,570 -9,860 -53.44%
Tax 0 -7,816 -7,816 -7,815 -7,815 1 1 -
NP -3,786 -8,868 -14,516 -14,960 -22,105 -15,569 -9,859 -53.43%
-
NP to SH -3,668 -8,750 -14,397 -14,806 -22,054 -15,514 -9,800 -54.38%
-
Tax Rate - - - - - - - -
Total Cost 6,914 11,770 17,798 15,723 22,895 17,877 11,812 -34.80%
-
Net Worth 14,698 17,578 14,400 14,277 13,522 13,758 16,963 -10.81%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Net Worth 14,698 17,578 14,400 14,277 13,522 13,758 16,963 -10.81%
NOSH 293,978 292,972 288,000 285,555 270,449 275,176 282,727 3.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
NP Margin -121.04% -305.58% -442.29% -1,960.68% -2,798.10% -674.57% -504.81% -
ROE -24.95% -49.78% -99.98% -103.70% -163.09% -112.76% -57.77% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
RPS 1.06 0.99 1.14 0.27 0.29 0.84 0.69 40.90%
EPS -1.25 -2.99 -5.00 -5.18 -8.15 -5.64 -3.47 -55.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.05 0.05 0.05 0.06 -13.55%
Adjusted Per Share Value based on latest NOSH - 285,555
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
RPS 0.38 0.35 0.40 0.09 0.10 0.28 0.24 44.34%
EPS -0.45 -1.07 -1.76 -1.81 -2.69 -1.89 -1.20 -54.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0215 0.0176 0.0174 0.0165 0.0168 0.0207 -10.95%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 -
Price 0.075 0.08 0.10 0.09 0.13 0.11 0.075 -
P/RPS 7.05 8.08 8.78 33.68 44.50 13.11 10.86 -29.18%
P/EPS -6.01 -2.68 -2.00 -1.74 -1.59 -1.95 -2.16 126.43%
EY -16.64 -37.33 -49.99 -57.61 -62.73 -51.25 -46.22 -55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 2.00 1.80 2.60 2.20 1.25 15.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 CAGR
Date 30/09/16 31/05/16 24/02/16 25/11/15 - 14/08/15 29/05/15 -
Price 0.06 0.085 0.095 0.09 0.00 0.095 0.125 -
P/RPS 5.64 8.58 8.34 33.68 0.00 11.33 18.10 -60.59%
P/EPS -4.81 -2.85 -1.90 -1.74 0.00 -1.69 -3.61 25.76%
EY -20.80 -35.14 -52.62 -57.61 0.00 -59.35 -27.73 -20.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 1.90 1.80 0.00 1.90 2.08 -35.55%

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