[SMTRACK] YoY TTM Result on 31-Dec-2010 [#1]

Announcement Date
13-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,574 738 4,802 1,774 -3.36%
PBT -17,137 -3,506 -1,422 -321 211.70%
Tax 0 0 0 0 -
NP -17,137 -3,506 -1,422 -321 211.70%
-
NP to SH -17,100 -4,336 -1,417 -318 212.35%
-
Tax Rate - - - - -
Total Cost 18,711 4,244 6,224 2,095 86.98%
-
Net Worth 21,828 38,737 44,258 28,530 -7.36%
Dividend
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 21,828 38,737 44,258 28,530 -7.36%
NOSH 272,857 227,866 232,941 167,826 14.90%
Ratio Analysis
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1,088.75% -475.07% -29.61% -18.09% -
ROE -78.34% -11.19% -3.20% -1.11% -
Per Share
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.58 0.32 2.06 1.06 -15.83%
EPS -6.27 -1.90 -0.61 -0.19 171.66%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.17 0.19 0.17 -19.38%
Adjusted Per Share Value based on latest NOSH - 167,826
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.19 0.09 0.59 0.22 -4.10%
EPS -2.09 -0.53 -0.17 -0.04 209.79%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0473 0.054 0.0348 -7.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/14 31/12/12 30/12/11 - -
Price 0.11 0.18 0.245 0.00 -
P/RPS 19.07 55.58 11.88 0.00 -
P/EPS -1.76 -9.46 -40.28 0.00 -
EY -56.97 -10.57 -2.48 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.06 1.29 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/12/12 31/12/11 31/12/10 CAGR
Date 22/08/14 20/02/13 27/02/12 - -
Price 0.11 0.17 0.25 0.00 -
P/RPS 19.07 52.49 12.13 0.00 -
P/EPS -1.76 -8.93 -41.10 0.00 -
EY -56.97 -11.19 -2.43 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.00 1.32 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