[SMTRACK] YoY Quarter Result on 31-Mar-2016 [#4]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -401.11%
YoY--%
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Revenue 661 878 801 151 711 15 196 19.45%
PBT -4,367 -6,479 -60 -2,168 -11,753 -1,352 -908 25.81%
Tax 0 0 0 0 0 0 0 -
NP -4,367 -6,479 -60 -2,168 -11,753 -1,352 -908 25.81%
-
NP to SH -4,367 -6,479 -60 -2,168 -11,733 -1,352 -907 25.83%
-
Tax Rate - - - - - - - -
Total Cost 5,028 7,357 861 2,319 12,464 1,367 1,104 24.82%
-
Net Worth 12,913 10,394 14,607 17,578 24,963 40,559 43,082 -16.15%
Dividend
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 12,913 10,394 14,607 17,578 24,963 40,559 43,082 -16.15%
NOSH 143,480 346,470 292,142 292,972 226,943 225,333 226,749 -6.47%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -660.67% -737.93% -7.49% -1,435.76% -1,653.02% -9,013.33% -463.27% -
ROE -33.82% -62.33% -0.41% -12.33% -47.00% -3.33% -2.11% -
Per Share
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.46 0.25 0.27 0.05 0.31 0.01 0.09 26.94%
EPS -3.04 -1.87 -0.02 -0.74 -5.17 -0.60 -0.40 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.03 0.05 0.06 0.11 0.18 0.19 -10.35%
Adjusted Per Share Value based on latest NOSH - 292,972
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.09 0.11 0.10 0.02 0.09 0.00 0.03 17.42%
EPS -0.57 -0.84 -0.01 -0.28 -1.53 -0.18 -0.12 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0135 0.019 0.0229 0.0325 0.0527 0.056 -16.14%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Date 31/07/18 31/07/17 29/07/16 31/03/16 30/09/13 28/09/12 30/09/11 -
Price 0.115 0.045 0.08 0.08 0.09 0.23 0.265 -
P/RPS 24.96 17.76 29.18 155.22 28.73 3,455.11 306.58 -30.70%
P/EPS -3.78 -2.41 -389.52 -10.81 -1.74 -38.33 -66.25 -34.21%
EY -26.47 -41.56 -0.26 -9.25 -57.44 -2.61 -1.51 52.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.60 1.33 0.82 1.28 1.39 -1.19%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/03/16 30/09/13 30/09/12 30/09/11 CAGR
Date 28/09/18 04/10/17 30/09/16 31/05/16 22/11/13 26/11/12 04/11/11 -
Price 0.105 0.13 0.06 0.085 0.10 0.21 0.28 -
P/RPS 22.79 51.30 21.88 164.92 31.92 3,154.67 323.93 -32.16%
P/EPS -3.45 -6.95 -292.14 -11.49 -1.93 -35.00 -70.00 -35.60%
EY -28.99 -14.38 -0.34 -8.71 -51.70 -2.86 -1.43 55.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 4.33 1.20 1.42 0.91 1.17 1.47 -3.28%

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