[SMTRACK] YoY TTM Result on 30-Sep-2013 [#4]

Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- -154.3%
YoY- -535.08%
View:
Show?
TTM Result
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,742 2,902 1,953 1,158 1,341 5,898 0 -
PBT -4,242 -1,052 -9,860 -17,133 -1,864 -1,673 0 -
Tax 0 -7,816 1 0 0 0 0 -
NP -4,242 -8,868 -9,859 -17,133 -1,864 -1,673 0 -
-
NP to SH -4,242 -8,750 -9,800 -17,109 -2,694 -1,668 0 -
-
Tax Rate - - - - - - - -
Total Cost 7,984 11,770 11,812 18,291 3,205 7,571 0 -
-
Net Worth 14,607 17,578 16,963 24,963 40,559 43,082 0 -
Dividend
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 14,607 17,578 16,963 24,963 40,559 43,082 0 -
NOSH 292,142 292,972 282,727 226,943 225,333 226,749 0 -
Ratio Analysis
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -113.36% -305.58% -504.81% -1,479.53% -139.00% -28.37% 0.00% -
ROE -29.04% -49.78% -57.77% -68.54% -6.64% -3.87% 0.00% -
Per Share
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.28 0.99 0.69 0.51 0.60 2.60 0.00 -
EPS -1.45 -2.99 -3.47 -7.54 -1.20 -0.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.11 0.18 0.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 226,943
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.46 0.35 0.24 0.14 0.16 0.72 0.00 -
EPS -0.52 -1.07 -1.20 -2.09 -0.33 -0.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0215 0.0207 0.0305 0.0495 0.0526 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/07/16 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 - -
Price 0.08 0.08 0.075 0.09 0.23 0.265 0.00 -
P/RPS 6.25 8.08 10.86 17.64 38.65 10.19 0.00 -
P/EPS -5.51 -2.68 -2.16 -1.19 -19.24 -36.02 0.00 -
EY -18.15 -37.33 -46.22 -83.77 -5.20 -2.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.33 1.25 0.82 1.28 1.39 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 31/05/16 29/05/15 22/11/13 26/11/12 04/11/11 - -
Price 0.06 0.085 0.125 0.10 0.21 0.28 0.00 -
P/RPS 4.68 8.58 18.10 19.60 35.29 10.76 0.00 -
P/EPS -4.13 -2.85 -3.61 -1.33 -17.56 -38.06 0.00 -
EY -24.20 -35.14 -27.73 -75.39 -5.69 -2.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 2.08 0.91 1.17 1.47 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