[SMTRACK] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -84.57%
YoY- -76.08%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 546 300 1,341 1,768 2,148 2,712 5,898 -79.50%
PBT -6,846 -6,848 -2,698 -1,792 -972 -280 -1,673 155.61%
Tax 0 0 0 0 0 0 0 -
NP -6,846 -6,848 -2,698 -1,792 -972 -280 -1,673 155.61%
-
NP to SH -6,838 -6,836 -2,694 -1,786 -968 -268 -1,668 155.92%
-
Tax Rate - - - - - - - -
Total Cost 7,392 7,148 4,039 3,560 3,120 2,992 7,571 -1.58%
-
Net Worth 38,537 38,737 40,719 43,152 43,790 44,258 37,284 2.22%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 38,537 38,737 40,719 43,152 43,790 44,258 37,284 2.22%
NOSH 226,688 227,866 226,218 227,118 230,476 232,941 196,235 10.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1,253.85% -2,282.67% -201.19% -101.36% -45.25% -10.32% -28.37% -
ROE -17.74% -17.65% -6.62% -4.14% -2.21% -0.61% -4.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.24 0.13 0.59 0.78 0.93 1.16 3.01 -81.44%
EPS -3.02 -3.00 -1.19 -0.79 -0.42 -0.12 -0.85 132.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.19 0.19 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 225,263
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.04 0.02 0.11 0.14 0.17 0.22 0.48 -80.89%
EPS -0.55 -0.55 -0.22 -0.14 -0.08 -0.02 -0.14 148.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0314 0.033 0.0349 0.0355 0.0358 0.0302 2.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.18 0.23 0.24 0.23 0.245 0.265 -
P/RPS 53.97 136.72 38.80 30.83 24.68 21.04 8.82 234.17%
P/EPS -4.31 -6.00 -19.31 -30.51 -54.76 -212.95 -31.18 -73.23%
EY -23.20 -16.67 -5.18 -3.28 -1.83 -0.47 -3.21 273.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.06 1.28 1.26 1.21 1.29 1.39 -33.11%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/04/13 20/02/13 26/11/12 24/08/12 29/05/12 27/02/12 04/11/11 -
Price 0.125 0.17 0.21 0.26 0.23 0.25 0.28 -
P/RPS 51.90 129.12 35.43 33.40 24.68 21.47 9.32 213.84%
P/EPS -4.14 -5.67 -17.63 -33.05 -54.76 -217.30 -32.94 -74.87%
EY -24.13 -17.65 -5.67 -3.03 -1.83 -0.46 -3.04 297.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.00 1.17 1.37 1.21 1.32 1.47 -36.69%

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