[SMTRACK] QoQ TTM Result on 31-Jan-2017 [#2]

Announcement Date
31-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 31.62%
YoY- 75.14%
Quarter Report
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Revenue 2,581 2,718 1,877 2,066 1,789 3,742 3,128 -13.39%
PBT -6,812 -7,324 -1,254 -3,579 -5,234 -4,242 -3,786 55.16%
Tax 0 0 0 0 0 0 0 -
NP -6,812 -7,324 -1,254 -3,579 -5,234 -4,242 -3,786 55.16%
-
NP to SH -6,812 -7,324 -1,254 -3,579 -5,234 -4,242 -3,668 58.88%
-
Tax Rate - - - - - - - -
Total Cost 9,393 10,042 3,131 5,645 7,023 7,984 6,914 25.75%
-
Net Worth 4,334 10,394 2,608 1,733 1,733 14,607 14,698 -59.88%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Net Worth 4,334 10,394 2,608 1,733 1,733 14,607 14,698 -59.88%
NOSH 112,697 346,470 346,761 34,676 34,676 292,142 293,978 -51.18%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
NP Margin -263.93% -269.46% -66.81% -173.23% -292.57% -113.36% -121.04% -
ROE -157.16% -70.46% -48.08% -206.43% -301.88% -29.04% -24.95% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
RPS 2.98 0.78 3.60 5.96 5.16 1.28 1.06 116.65%
EPS -7.86 -2.11 -2.40 -10.32 -15.09 -1.45 -1.25 295.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 346,761
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
RPS 0.32 0.33 0.23 0.25 0.22 0.46 0.38 -12.06%
EPS -0.83 -0.89 -0.15 -0.44 -0.64 -0.52 -0.45 58.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0127 0.0032 0.0021 0.0021 0.0178 0.0179 -59.76%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 30/06/16 -
Price 0.16 0.045 0.065 0.035 0.055 0.08 0.075 -
P/RPS 5.37 5.74 1.81 0.59 1.07 6.25 7.05 -18.42%
P/EPS -2.04 -2.13 -2.70 -0.34 -0.36 -5.51 -6.01 -55.43%
EY -49.11 -46.98 -36.99 -294.89 -274.44 -18.15 -16.64 124.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 1.50 1.30 0.70 1.10 1.60 1.50 76.24%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/06/16 CAGR
Date 29/12/17 04/10/17 23/06/17 31/03/17 30/12/16 30/09/16 30/09/16 -
Price 0.235 0.13 0.065 0.065 0.045 0.06 0.06 -
P/RPS 7.89 16.57 1.81 1.09 0.87 4.68 5.64 28.54%
P/EPS -2.99 -6.15 -2.70 -0.63 -0.30 -4.13 -4.81 -29.92%
EY -33.44 -16.26 -36.99 -158.79 -335.42 -24.20 -20.80 42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 4.33 1.30 1.30 0.90 1.20 1.20 177.63%

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