[SMTRACK] YoY Annualized Quarter Result on 30-Jun-2015

Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015
Profit Trend
QoQ- -374.07%
YoY- -457.95%
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Revenue 1,700 1,999 3,120 3,186 0 0 -
PBT -6,620 -1,036 -9,297 -46,896 0 0 -
Tax 0 0 0 0 0 0 -
NP -6,620 -1,036 -9,297 -46,896 0 0 -
-
NP to SH -6,420 -806 -9,195 -46,890 0 0 -
-
Tax Rate - - - - - - -
Total Cost 8,320 3,035 12,418 50,082 0 0 -
-
Net Worth 23,888 123,683 12,532 13,758 13,758 22,643 0.78%
Dividend
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Net Worth 23,888 123,683 12,532 13,758 13,758 22,643 0.78%
NOSH 229,697 176,690 250,654 275,176 275,176 226,438 0.20%
Ratio Analysis
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
NP Margin -389.41% -51.83% -297.91% -1,471.94% 0.00% 0.00% -
ROE -26.87% -0.65% -73.37% -340.80% 0.00% 0.00% -
Per Share
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 0.74 1.13 1.25 1.16 0.00 0.00 -
EPS -2.88 -0.01 -3.67 -17.34 -2.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.70 0.05 0.05 0.05 0.10 0.57%
Adjusted Per Share Value based on latest NOSH - 275,176
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 0.21 0.24 0.38 0.39 0.00 0.00 -
EPS -0.78 -0.10 -1.12 -5.72 -2.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.151 0.0153 0.0168 0.0168 0.0276 0.82%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 30/10/20 30/07/20 30/06/16 30/06/15 31/07/15 31/12/13 -
Price 0.155 0.145 0.075 0.11 0.13 0.10 -
P/RPS 20.94 12.82 6.02 9.50 0.00 0.00 -
P/EPS -5.55 -31.79 -2.04 -0.65 -4.50 0.00 -
EY -18.03 -3.15 -48.91 -154.91 -22.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.21 1.50 2.20 2.60 1.00 6.00%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 31/12/20 19/10/20 30/09/16 14/08/15 - 21/02/14 -
Price 0.18 0.20 0.06 0.095 0.00 0.115 -
P/RPS 24.32 17.68 4.82 8.21 0.00 0.00 -
P/EPS -6.44 -43.84 -1.64 -0.56 0.00 0.00 -
EY -15.53 -2.28 -61.14 -179.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.29 1.20 1.90 0.00 1.15 6.15%

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