[SMTRACK] QoQ TTM Result on 31-Jul-2015

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015
Profit Trend
QoQ- -42.16%
YoY- -29.33%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,902 3,282 763 790 2,308 1,953 2,358 18.07%
PBT -1,052 -6,700 -7,145 -14,290 -15,570 -9,860 -11,753 -85.51%
Tax -7,816 -7,816 -7,815 -7,815 1 1 0 -
NP -8,868 -14,516 -14,960 -22,105 -15,569 -9,859 -11,753 -20.18%
-
NP to SH -8,750 -14,397 -14,806 -22,054 -15,514 -9,800 -11,724 -20.87%
-
Tax Rate - - - - - - - -
Total Cost 11,770 17,798 15,723 22,895 17,877 11,812 14,111 -13.51%
-
Net Worth 17,578 14,400 14,277 13,522 13,758 16,963 13,631 22.57%
Dividend
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 17,578 14,400 14,277 13,522 13,758 16,963 13,631 22.57%
NOSH 292,972 288,000 285,555 270,449 275,176 282,727 272,631 5.92%
Ratio Analysis
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -305.58% -442.29% -1,960.68% -2,798.10% -674.57% -504.81% -498.43% -
ROE -49.78% -99.98% -103.70% -163.09% -112.76% -57.77% -86.01% -
Per Share
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.99 1.14 0.27 0.29 0.84 0.69 0.86 11.92%
EPS -2.99 -5.00 -5.18 -8.15 -5.64 -3.47 -4.30 -25.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.05 0.05 0.05 0.06 0.05 15.71%
Adjusted Per Share Value based on latest NOSH - 270,449
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.23 0.27 0.06 0.06 0.19 0.16 0.19 16.52%
EPS -0.71 -1.17 -1.20 -1.79 -1.26 -0.79 -0.95 -20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0117 0.0116 0.0109 0.0111 0.0137 0.011 22.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.10 0.09 0.13 0.11 0.075 0.085 -
P/RPS 8.08 8.78 33.68 44.50 13.11 10.86 9.83 -14.52%
P/EPS -2.68 -2.00 -1.74 -1.59 -1.95 -2.16 -1.98 27.41%
EY -37.33 -49.99 -57.61 -62.73 -51.25 -46.22 -50.59 -21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.00 1.80 2.60 2.20 1.25 1.70 -17.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/05/16 24/02/16 25/11/15 - 14/08/15 29/05/15 23/02/15 -
Price 0.085 0.095 0.09 0.00 0.095 0.125 0.08 -
P/RPS 8.58 8.34 33.68 0.00 11.33 18.10 9.25 -5.84%
P/EPS -2.85 -1.90 -1.74 0.00 -1.69 -3.61 -1.86 40.71%
EY -35.14 -52.62 -57.61 0.00 -59.35 -27.73 -53.75 -28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.90 1.80 0.00 1.90 2.08 1.60 -9.11%

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