[SMTRACK] QoQ TTM Result on 31-Dec-2013

Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- 0.33%
YoY- -293.29%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,381 1,574 1,572 1,320 1,158 462 540 168.64%
PBT -6,664 -17,137 -16,988 -17,081 -17,133 -6,732 -5,633 11.84%
Tax 0 0 0 0 0 0 0 -
NP -6,664 -17,137 -16,988 -17,081 -17,133 -6,732 -5,633 11.84%
-
NP to SH -6,643 -17,100 -16,956 -17,053 -17,109 -6,728 -5,644 11.46%
-
Tax Rate - - - - - - - -
Total Cost 9,045 18,711 18,560 18,401 18,291 7,194 6,173 28.97%
-
Net Worth 21,719 21,828 20,446 22,643 24,963 36,186 38,873 -32.13%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 21,719 21,828 20,446 22,643 24,963 36,186 38,873 -32.13%
NOSH 271,489 272,857 227,183 226,438 226,943 226,162 228,666 12.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -279.88% -1,088.75% -1,080.66% -1,294.02% -1,479.53% -1,457.14% -1,043.15% -
ROE -30.59% -78.34% -82.93% -75.31% -68.54% -18.59% -14.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.88 0.58 0.69 0.58 0.51 0.20 0.24 137.59%
EPS -2.45 -6.27 -7.46 -7.53 -7.54 -2.97 -2.47 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.11 0.16 0.17 -39.47%
Adjusted Per Share Value based on latest NOSH - 226,438
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.29 0.19 0.19 0.16 0.14 0.06 0.07 157.72%
EPS -0.81 -2.09 -2.07 -2.08 -2.09 -0.82 -0.69 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0266 0.025 0.0276 0.0305 0.0442 0.0475 -32.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.11 0.11 0.095 0.10 0.09 0.10 0.13 -
P/RPS 12.54 19.07 13.73 17.15 17.64 48.95 55.05 -62.66%
P/EPS -4.50 -1.76 -1.27 -1.33 -1.19 -3.36 -5.27 -9.98%
EY -22.24 -56.97 -78.56 -75.31 -83.77 -29.75 -18.99 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.38 1.06 1.00 0.82 0.63 0.76 48.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 22/08/14 15/05/14 21/02/14 22/11/13 22/07/13 22/04/13 -
Price 0.10 0.11 0.125 0.115 0.10 0.115 0.125 -
P/RPS 11.40 19.07 18.06 19.73 19.60 56.30 52.93 -64.03%
P/EPS -4.09 -1.76 -1.67 -1.53 -1.33 -3.87 -5.06 -13.21%
EY -24.47 -56.97 -59.71 -65.49 -75.39 -25.87 -19.75 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.38 1.39 1.15 0.91 0.72 0.74 41.79%

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