[SMTRACK] YoY TTM Result on 31-Dec-2013

Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- 0.33%
YoY- -293.29%
View:
Show?
TTM Result
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Revenue 3,128 2,308 790 1,320 41.24%
PBT -3,786 -15,570 -14,290 -17,081 -45.28%
Tax 0 1 -7,815 0 -
NP -3,786 -15,569 -22,105 -17,081 -45.28%
-
NP to SH -3,668 -15,514 -22,054 -17,053 -45.93%
-
Tax Rate - - - - -
Total Cost 6,914 17,877 22,895 18,401 -32.41%
-
Net Worth 14,698 13,758 13,522 22,643 -15.88%
Dividend
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Net Worth 14,698 13,758 13,522 22,643 -15.88%
NOSH 293,978 275,176 270,449 226,438 11.01%
Ratio Analysis
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
NP Margin -121.04% -674.57% -2,798.10% -1,294.02% -
ROE -24.95% -112.76% -163.09% -75.31% -
Per Share
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 1.06 0.84 0.29 0.58 27.29%
EPS -1.25 -5.64 -8.15 -7.53 -51.26%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.10 -24.22%
Adjusted Per Share Value based on latest NOSH - 226,438
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
RPS 0.38 0.28 0.10 0.16 41.36%
EPS -0.45 -1.89 -2.69 -2.08 -45.81%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0168 0.0165 0.0276 -15.91%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 30/06/16 30/06/15 31/07/15 31/12/13 -
Price 0.075 0.11 0.13 0.10 -
P/RPS 7.05 13.11 44.50 17.15 -29.93%
P/EPS -6.01 -1.95 -1.59 -1.33 82.87%
EY -16.64 -51.25 -62.73 -75.31 -45.35%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.20 2.60 1.00 17.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/07/15 31/12/13 CAGR
Date 30/09/16 14/08/15 - 21/02/14 -
Price 0.06 0.095 0.00 0.115 -
P/RPS 5.64 11.33 0.00 19.73 -39.41%
P/EPS -4.81 -1.69 0.00 -1.53 58.15%
EY -20.80 -59.35 0.00 -65.49 -36.81%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.90 0.00 1.15 1.71%

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