[SMTRACK] YoY Quarter Result on 31-Dec-2015 [#2]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 40.08%
YoY- 110.69%
View:
Show?
Quarter Result
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
Revenue 424 0 428 2,564 450 1,518 198 13.92%
PBT 53 -519 -513 720 -1,618 -1,280 -1,711 -
Tax 0 0 0 0 0 0 0 -
NP 53 -519 -513 720 -1,618 -1,280 -1,711 -
-
NP to SH 53 -519 -513 720 -1,613 -1,276 -1,710 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 371 519 941 1,844 2,068 2,798 1,909 -24.45%
-
Net Worth 13,194 18,664 1,733 14,400 20,446 21,719 38,873 -16.88%
Dividend
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
Net Worth 13,194 18,664 1,733 14,400 20,446 21,719 38,873 -16.88%
NOSH 146,607 135,822 346,761 288,000 227,183 271,489 228,666 -7.32%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
NP Margin 12.50% 0.00% -119.86% 28.08% -359.56% -84.32% -864.14% -
ROE 0.40% -2.78% -29.59% 5.00% -7.89% -5.88% -4.40% -
Per Share
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.29 0.00 1.23 0.89 0.20 0.56 0.09 22.17%
EPS 0.04 -0.50 -1.47 0.25 -0.71 -0.47 -0.75 -
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 0.08 0.17 -10.31%
Adjusted Per Share Value based on latest NOSH - 288,000
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.06 0.00 0.06 0.33 0.06 0.20 0.03 12.59%
EPS 0.01 -0.07 -0.07 0.09 -0.21 -0.17 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0243 0.0023 0.0187 0.0266 0.0282 0.0505 -16.83%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
Date 31/01/19 30/01/18 31/01/17 31/12/15 31/03/14 30/09/14 29/03/13 -
Price 0.07 0.235 0.035 0.10 0.095 0.11 0.13 -
P/RPS 24.20 0.00 2.84 11.23 47.96 19.67 150.13 -26.83%
P/EPS 193.63 -46.95 -2.37 40.00 -13.38 -23.40 -17.38 -
EY 0.52 -2.13 -42.27 2.50 -7.47 -4.27 -5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.31 0.70 2.00 1.06 1.38 0.76 0.44%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/12/15 31/03/14 30/09/14 31/03/13 CAGR
Date 27/03/19 29/03/18 31/03/17 24/02/16 15/05/14 28/11/14 22/04/13 -
Price 0.075 0.15 0.065 0.095 0.125 0.10 0.125 -
P/RPS 25.93 0.00 5.27 10.67 63.11 17.88 144.36 -25.46%
P/EPS 207.46 -29.97 -4.39 38.00 -17.61 -21.28 -16.72 -
EY 0.48 -3.34 -22.76 2.63 -5.68 -4.70 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.30 1.90 1.39 1.25 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