[SMTRACK] YoY Quarter Result on 31-Dec-2012 [#1]

Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -26.41%
YoY- -2450.75%
View:
Show?
Quarter Result
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 474 611 176 75 678 1,774 0 -
PBT 240 -272 -2,106 -1,712 -70 -389 0 -
Tax 0 0 0 0 0 0 0 -
NP 240 -272 -2,106 -1,712 -70 -389 0 -
-
NP to SH 240 -272 -2,101 -1,709 -67 -386 0 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 234 883 2,282 1,787 748 2,163 0 -
-
Net Worth 4,334 1,733 21,828 38,737 44,258 28,530 0 -
Dividend
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,334 1,733 21,828 38,737 44,258 28,530 0 -
NOSH 112,697 346,761 272,857 227,866 232,941 167,826 0 -
Ratio Analysis
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 50.63% -44.52% -1,196.59% -2,282.67% -10.32% -21.93% 0.00% -
ROE 5.54% -15.69% -9.63% -4.41% -0.15% -1.35% 0.00% -
Per Share
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.55 1.76 0.06 0.03 0.29 1.06 0.00 -
EPS -0.11 -0.78 -0.77 -0.75 -0.03 -0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.08 0.17 0.19 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 227,866
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.06 0.08 0.02 0.01 0.09 0.23 0.00 -
EPS 0.03 -0.04 -0.27 -0.22 -0.01 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0023 0.0284 0.0504 0.0575 0.0371 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/10/17 31/10/16 30/06/14 31/12/12 30/12/11 - - -
Price 0.16 0.055 0.11 0.18 0.245 0.00 0.00 -
P/RPS 29.26 3.12 170.54 546.88 84.17 0.00 0.00 -
P/EPS 57.79 -7.01 -14.29 -24.00 -851.80 0.00 0.00 -
EY 1.73 -14.26 -7.00 -4.17 -0.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 1.10 1.38 1.06 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/10/16 30/06/14 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/12/17 30/12/16 22/08/14 20/02/13 27/02/12 13/04/11 - -
Price 0.235 0.045 0.11 0.17 0.25 0.00 0.00 -
P/RPS 42.98 2.55 170.54 516.50 85.89 0.00 0.00 -
P/EPS 84.88 -5.74 -14.29 -22.67 -869.18 0.00 0.00 -
EY 1.18 -17.43 -7.00 -4.41 -0.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 0.90 1.38 1.00 1.32 0.00 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