[SMTRACK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -57.03%
YoY- -300.67%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 687 0 1,158 447 273 75 1,341 -36.00%
PBT -3,278 0 -17,135 -5,380 -3,423 -1,712 -2,698 13.87%
Tax 0 0 0 0 0 0 0 -
NP -3,278 0 -17,135 -5,380 -3,423 -1,712 -2,698 13.87%
-
NP to SH -3,266 0 -17,110 -5,369 -3,419 -1,709 -2,694 13.70%
-
Tax Rate - - - - - - - -
Total Cost 3,965 0 18,293 5,827 3,696 1,787 4,039 -1.22%
-
Net Worth 20,412 22,643 24,958 36,246 38,537 38,737 40,719 -36.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 20,412 22,643 24,958 36,246 38,537 38,737 40,719 -36.92%
NOSH 226,805 226,438 226,896 226,540 226,688 227,866 226,218 0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -477.15% 0.00% -1,479.71% -1,203.58% -1,253.85% -2,282.67% -201.19% -
ROE -16.00% 0.00% -68.55% -14.81% -8.87% -4.41% -6.62% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.30 0.00 0.51 0.20 0.12 0.03 0.59 -36.32%
EPS -1.44 0.00 -7.54 -2.37 -1.51 -0.75 -1.19 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.16 0.17 0.17 0.18 -37.03%
Adjusted Per Share Value based on latest NOSH - 226,162
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.06 0.00 0.09 0.04 0.02 0.01 0.11 -33.26%
EPS -0.26 0.00 -1.39 -0.43 -0.28 -0.14 -0.22 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0183 0.0202 0.0294 0.0312 0.0314 0.033 -37.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.095 0.10 0.09 0.10 0.13 0.18 0.23 -
P/RPS 31.36 0.00 17.63 50.68 107.95 546.88 38.80 -13.24%
P/EPS -6.60 0.00 -1.19 -4.22 -8.62 -24.00 -19.31 -51.14%
EY -15.16 0.00 -83.79 -23.70 -11.60 -4.17 -5.18 104.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 0.82 0.63 0.76 1.06 1.28 -11.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 21/02/14 22/11/13 22/07/13 22/04/13 20/02/13 26/11/12 -
Price 0.125 0.115 0.10 0.115 0.125 0.17 0.21 -
P/RPS 41.27 0.00 19.59 58.28 103.80 516.50 35.43 10.71%
P/EPS -8.68 0.00 -1.33 -4.85 -8.29 -22.67 -17.63 -37.67%
EY -11.52 0.00 -75.41 -20.61 -12.07 -4.41 -5.67 60.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.15 0.91 0.72 0.74 1.00 1.17 12.18%

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