[SMTRACK] YoY TTM Result on 30-Sep-2015 [#2]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 32.86%
YoY- -122.88%
View:
Show?
TTM Result
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Revenue 1,885 2,153 2,066 763 1,572 2,381 540 23.86%
PBT -4,698 -6,818 -3,579 -7,145 -16,988 -6,664 -5,633 -3.05%
Tax 0 0 0 -7,815 0 0 0 -
NP -4,698 -6,818 -3,579 -14,960 -16,988 -6,664 -5,633 -3.05%
-
NP to SH -4,698 -6,818 -3,579 -14,806 -16,956 -6,643 -5,644 -3.09%
-
Tax Rate - - - - - - - -
Total Cost 6,583 8,971 5,645 15,723 18,560 9,045 6,173 1.10%
-
Net Worth 13,194 18,664 1,733 14,277 20,446 21,719 38,873 -16.88%
Dividend
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Net Worth 13,194 18,664 1,733 14,277 20,446 21,719 38,873 -16.88%
NOSH 146,607 135,822 34,676 285,555 227,183 271,489 228,666 -7.32%
Ratio Analysis
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
NP Margin -249.23% -316.67% -173.23% -1,960.68% -1,080.66% -279.88% -1,043.15% -
ROE -35.61% -36.53% -206.43% -103.70% -82.93% -30.59% -14.52% -
Per Share
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 1.29 2.08 5.96 0.27 0.69 0.88 0.24 33.36%
EPS -3.20 -6.58 -10.32 -5.18 -7.46 -2.45 -2.47 4.53%
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 - 285,555
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
RPS 0.23 0.26 0.25 0.09 0.19 0.29 0.07 22.58%
EPS -0.57 -0.83 -0.44 -1.81 -2.07 -0.81 -0.69 -3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0228 0.0021 0.0174 0.025 0.0265 0.0475 -16.90%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 31/01/19 30/01/18 31/01/17 30/09/15 31/03/14 30/09/14 29/03/13 -
Price 0.07 0.235 0.035 0.09 0.095 0.11 0.13 -
P/RPS 5.44 11.32 0.59 33.68 13.73 12.54 55.05 -32.71%
P/EPS -2.18 -3.57 -0.34 -1.74 -1.27 -4.50 -5.27 -14.02%
EY -45.78 -27.98 -294.89 -57.61 -78.56 -22.24 -18.99 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.31 0.70 1.80 1.06 1.38 0.76 0.44%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 30/09/15 31/03/14 30/09/14 31/03/13 CAGR
Date 27/03/19 29/03/18 31/03/17 25/11/15 15/05/14 28/11/14 22/04/13 -
Price 0.075 0.15 0.065 0.09 0.125 0.10 0.125 -
P/RPS 5.83 7.22 1.09 33.68 18.06 11.40 52.93 -31.45%
P/EPS -2.34 -2.28 -0.63 -1.74 -1.67 -4.09 -5.06 -12.36%
EY -42.73 -43.84 -158.79 -57.61 -59.71 -24.47 -19.75 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.30 1.80 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