[SMTRACK] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 27.29%
YoY- -51.42%
View:
Show?
Annualized Quarter Result
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,436 0 3,186 1,953 2,544 1,694 704 76.70%
PBT -14,840 0 -46,896 -9,951 -13,634 -3,477 -8,424 57.18%
Tax 0 0 0 1 0 0 0 -
NP -14,840 0 -46,896 -9,950 -13,634 -3,477 -8,424 57.18%
-
NP to SH -14,602 0 -46,890 -9,891 -13,602 -3,468 -8,404 55.46%
-
Tax Rate - - - - - - - -
Total Cost 16,276 0 50,082 11,903 16,178 5,171 9,128 58.71%
-
Net Worth 13,986 13,758 13,758 16,963 13,631 16,291 21,794 -29.83%
Dividend
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 13,986 13,758 13,758 16,963 13,631 16,291 21,794 -29.83%
NOSH 279,731 275,176 275,176 282,727 272,631 271,532 272,436 2.13%
Ratio Analysis
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1,033.43% 0.00% -1,471.94% -509.47% -535.95% -205.25% -1,196.59% -
ROE -104.40% 0.00% -340.80% -58.31% -99.79% -21.29% -38.56% -
Per Share
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.51 0.00 1.16 0.69 0.93 0.62 0.26 71.27%
EPS -5.22 -2.89 -17.34 -3.65 -5.20 -1.32 -3.08 52.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.05 0.06 0.08 -31.29%
Adjusted Per Share Value based on latest NOSH - 282,727
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.11 0.00 0.24 0.15 0.19 0.13 0.05 87.71%
EPS -1.10 -2.89 -3.55 -0.75 -1.03 -0.26 -0.64 54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0104 0.0104 0.0128 0.0103 0.0123 0.0165 -29.77%
Price Multiplier on Financial Quarter End Date
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.09 0.13 0.11 0.075 0.085 0.11 0.11 -
P/RPS 17.53 0.00 9.50 10.86 9.11 17.63 42.57 -50.76%
P/EPS -1.72 -4.50 -0.65 -2.14 -1.70 -8.61 -3.57 -44.19%
EY -58.00 -22.23 -154.91 -46.65 -58.70 -11.61 -28.04 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.60 2.20 1.25 1.70 1.83 1.38 23.64%
Price Multiplier on Announcement Date
30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/11/15 - 14/08/15 29/05/15 23/02/15 28/11/14 22/08/14 -
Price 0.09 0.00 0.095 0.125 0.08 0.10 0.11 -
P/RPS 17.53 0.00 8.21 18.10 8.57 16.03 42.57 -50.76%
P/EPS -1.72 0.00 -0.56 -3.57 -1.60 -7.83 -3.57 -44.19%
EY -58.00 0.00 -179.37 -27.99 -62.37 -12.77 -28.04 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.00 1.90 2.08 1.60 1.67 1.38 23.64%

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