[SMTRACK] YoY Cumulative Quarter 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--%
YoY- -110.52%
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Revenue 849 474 1,014 718 687 1,694 273 21.43%
PBT 89 -300 -845 -7,420 -3,278 -3,477 -3,423 -
Tax 0 0 0 0 0 0 0 -
NP 89 -300 -845 -7,420 -3,278 -3,477 -3,423 -
-
NP to SH 89 -300 -845 -7,301 -3,266 -3,468 -3,419 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 760 774 1,859 8,138 3,965 5,171 3,696 -23.72%
-
Net Worth 13,194 18,664 1,733 13,986 20,412 16,291 38,537 -16.76%
Dividend
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Net Worth 13,194 18,664 1,733 13,986 20,412 16,291 38,537 -16.76%
NOSH 146,607 135,822 346,761 279,731 226,805 271,532 226,688 -7.18%
Ratio Analysis
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
NP Margin 10.48% -63.29% -83.33% -1,033.43% -477.15% -205.25% -1,253.85% -
ROE 0.67% -1.61% -48.74% -52.20% -16.00% -21.29% -8.87% -
Per Share
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.58 0.46 2.92 0.26 0.30 0.62 0.12 30.96%
EPS 0.06 -0.27 -0.24 -2.61 -1.44 -1.32 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.18 0.05 0.05 0.09 0.06 0.17 -10.31%
Adjusted Per Share Value based on latest NOSH - 285,555
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.10 0.06 0.12 0.09 0.08 0.21 0.03 22.89%
EPS 0.01 -0.04 -0.10 -0.89 -0.40 -0.42 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0228 0.0021 0.0171 0.0249 0.0199 0.047 -16.75%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 31/01/19 30/01/18 31/01/17 30/09/15 31/03/14 30/09/14 29/03/13 -
Price 0.07 0.235 0.035 0.09 0.095 0.11 0.13 -
P/RPS 12.09 51.41 1.20 35.06 31.36 17.63 107.95 -31.25%
P/EPS 115.31 -81.22 -1.44 -3.45 -6.60 -8.61 -8.62 -
EY 0.87 -1.23 -69.62 -29.00 -15.16 -11.61 -11.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.31 0.70 1.80 1.06 1.83 0.76 0.44%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 27/03/19 29/03/18 31/03/17 25/11/15 15/05/14 28/11/14 22/04/13 -
Price 0.075 0.15 0.065 0.09 0.125 0.10 0.125 -
P/RPS 12.95 32.81 2.22 35.06 41.27 16.03 103.80 -29.97%
P/EPS 123.55 -51.85 -2.67 -3.45 -8.68 -7.83 -8.29 -
EY 0.81 -1.93 -37.49 -29.00 -11.52 -12.77 -12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.30 1.80 1.39 1.67 0.74 1.98%

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