[SMTRACK] YoY Quarter Result on 30-Jun-2014 [#1]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -30.25%
YoY- -8.02%
View:
Show?
Quarter Result
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Revenue 425 474 611 176 75 678 1,774 -16.66%
PBT 36 240 -272 -2,106 -1,712 -70 -389 -
Tax 0 0 0 0 0 0 0 -
NP 36 240 -272 -2,106 -1,712 -70 -389 -
-
NP to SH 36 240 -272 -2,101 -1,709 -67 -386 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 389 234 883 2,282 1,787 748 2,163 -19.65%
-
Net Worth 13,194 4,334 1,733 21,828 38,737 44,258 28,530 -9.37%
Dividend
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 13,194 4,334 1,733 21,828 38,737 44,258 28,530 -9.37%
NOSH 146,607 112,697 346,761 272,857 227,866 232,941 167,826 -1.70%
Ratio Analysis
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.47% 50.63% -44.52% -1,196.59% -2,282.67% -10.32% -21.93% -
ROE 0.27% 5.54% -15.69% -9.63% -4.41% -0.15% -1.35% -
Per Share
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.29 0.55 1.76 0.06 0.03 0.29 1.06 -15.24%
EPS 0.02 -0.11 -0.78 -0.77 -0.75 -0.03 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.05 0.05 0.08 0.17 0.19 0.17 -7.79%
Adjusted Per Share Value based on latest NOSH - 272,857
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.05 0.06 0.07 0.02 0.01 0.08 0.22 -17.22%
EPS 0.00 0.03 -0.03 -0.26 -0.21 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0053 0.0021 0.0266 0.0473 0.054 0.0348 -9.36%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 30/12/11 - -
Price 0.095 0.16 0.055 0.11 0.18 0.245 0.00 -
P/RPS 32.77 29.26 3.12 170.54 546.88 84.17 0.00 -
P/EPS 386.88 57.79 -7.01 -14.29 -24.00 -851.80 0.00 -
EY 0.26 1.73 -14.26 -7.00 -4.17 -0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 3.20 1.10 1.38 1.06 1.29 0.00 -
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 27/12/18 29/12/17 30/12/16 22/08/14 20/02/13 27/02/12 13/04/11 -
Price 0.09 0.235 0.045 0.11 0.17 0.25 0.00 -
P/RPS 31.05 42.98 2.55 170.54 516.50 85.89 0.00 -
P/EPS 366.52 84.88 -5.74 -14.29 -22.67 -869.18 0.00 -
EY 0.27 1.18 -17.43 -7.00 -4.41 -0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 4.70 0.90 1.38 1.00 1.32 0.00 -

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