[SMTRACK] QoQ Cumulative Quarter Result on 30-Jun-2015

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015
Profit Trend
QoQ- 20.99%
YoY- -271.97%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,733 718 0 531 1,953 1,908 1,694 46.52%
PBT 1,116 -7,420 0 -7,816 -9,951 -10,226 -3,477 -
Tax 0 0 0 0 1 0 0 -
NP 1,116 -7,420 0 -7,816 -9,950 -10,226 -3,477 -
-
NP to SH 758 -7,301 0 -7,815 -9,891 -10,202 -3,468 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 1,617 8,138 0 8,347 11,903 12,134 5,171 -60.48%
-
Net Worth 12,853 13,986 13,758 13,758 16,963 13,631 16,291 -17.24%
Dividend
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 12,853 13,986 13,758 13,758 16,963 13,631 16,291 -17.24%
NOSH 257,070 279,731 275,176 275,176 282,727 272,631 271,532 -4.27%
Ratio Analysis
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 40.83% -1,033.43% 0.00% -1,471.94% -509.47% -535.95% -205.25% -
ROE 5.90% -52.20% 0.00% -56.80% -58.31% -74.84% -21.29% -
Per Share
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.06 0.26 0.00 0.19 0.69 0.70 0.62 53.47%
EPS 0.42 -2.61 -2.89 -2.84 -3.65 -3.90 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.06 0.05 0.06 -13.55%
Adjusted Per Share Value based on latest NOSH - 275,176
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.21 0.05 0.00 0.04 0.15 0.14 0.13 46.67%
EPS 0.06 -0.55 -2.89 -0.59 -0.75 -0.77 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0106 0.0104 0.0104 0.0128 0.0103 0.0123 -17.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.10 0.09 0.13 0.11 0.075 0.085 0.11 -
P/RPS 9.41 35.06 0.00 57.00 10.86 12.15 17.63 -39.43%
P/EPS 33.91 -3.45 -4.50 -3.87 -2.14 -2.27 -8.61 -
EY 2.95 -29.00 -22.23 -25.82 -46.65 -44.02 -11.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 2.60 2.20 1.25 1.70 1.83 7.35%
Price Multiplier on Announcement Date
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/02/16 25/11/15 - 14/08/15 29/05/15 23/02/15 28/11/14 -
Price 0.095 0.09 0.00 0.095 0.125 0.08 0.10 -
P/RPS 8.94 35.06 0.00 49.23 18.10 11.43 16.03 -37.27%
P/EPS 32.22 -3.45 0.00 -3.35 -3.57 -2.14 -7.83 -
EY 3.10 -29.00 0.00 -29.89 -27.99 -46.78 -12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.80 0.00 1.90 2.08 1.60 1.67 10.85%

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