[SMTRACK] YoY Quarter Result on 31-Dec-2014 [#3]

Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -427.74%
YoY- -307.38%
View:
Show?
Quarter Result
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 425 375 801 214 174 252 14 54.56%
PBT 74 -420 -60 -6,749 -1,957 -858 -1,210 -
Tax 0 0 0 0 0 0 0 -
NP 74 -420 -60 -6,749 -1,957 -858 -1,210 -
-
NP to SH 74 -420 -60 -6,734 -1,945 -856 -1,209 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 351 795 861 6,963 2,131 1,110 1,224 -14.73%
-
Net Worth 13,401 17,217 2,608 13,631 36,186 42,799 43,178 -13.86%
Dividend
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 13,401 17,217 2,608 13,631 36,186 42,799 43,178 -13.86%
NOSH 148,900 143,480 346,761 272,631 226,162 225,263 215,892 -4.62%
Ratio Analysis
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.41% -112.00% -7.49% -3,153.74% -1,124.71% -340.48% -8,642.86% -
ROE 0.55% -2.44% -2.30% -49.40% -5.38% -2.00% -2.80% -
Per Share
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.29 0.26 1.54 0.08 0.08 0.11 0.01 53.66%
EPS 0.05 -0.29 -0.11 -2.47 -0.86 -0.38 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.05 0.05 0.16 0.19 0.20 -9.68%
Adjusted Per Share Value based on latest NOSH - 272,631
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.05 0.05 0.10 0.03 0.02 0.03 0.00 -
EPS 0.01 -0.05 -0.01 -0.82 -0.24 -0.10 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0164 0.021 0.0032 0.0166 0.0442 0.0522 0.0527 -13.83%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/04/19 30/04/18 28/04/17 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 0.135 0.115 0.065 0.085 0.10 0.24 0.295 -
P/RPS 47.30 44.00 4.23 108.29 129.98 214.54 4,549.17 -44.15%
P/EPS 271.64 -39.29 -56.51 -3.44 -11.63 -63.16 -52.68 -
EY 0.37 -2.55 -1.77 -29.06 -8.60 -1.58 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.96 1.30 1.70 0.63 1.26 1.47 0.25%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/06/19 27/06/18 23/06/17 23/02/15 22/07/13 24/08/12 18/08/11 -
Price 0.205 0.11 0.065 0.08 0.115 0.26 0.27 -
P/RPS 71.82 42.09 4.23 101.92 149.48 232.41 4,163.65 -40.42%
P/EPS 412.50 -37.58 -56.51 -3.24 -13.37 -68.42 -48.21 -
EY 0.24 -2.66 -1.77 -30.88 -7.48 -1.46 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.92 1.30 1.60 0.72 1.37 1.35 6.91%

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