[SMTRACK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Announcement Date
04-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -119.19%
YoY--%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,326 1,074 678 5,898 5,702 5,688 1,774 -17.65%
PBT -1,344 -486 -70 -1,673 -765 264 -389 128.71%
Tax 0 0 0 0 0 0 0 -
NP -1,344 -486 -70 -1,673 -765 264 -389 128.71%
-
NP to SH -1,340 -484 -67 -1,668 -761 267 -386 129.44%
-
Tax Rate - - - - - 0.00% - -
Total Cost 2,670 1,560 748 7,571 6,467 5,424 2,163 15.08%
-
Net Worth 43,152 43,790 44,258 37,284 37,121 28,368 28,530 31.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 43,152 43,790 44,258 37,284 37,121 28,368 28,530 31.79%
NOSH 227,118 230,476 232,941 196,235 185,609 166,875 167,826 22.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -101.36% -45.25% -10.32% -28.37% -13.42% 4.64% -21.93% -
ROE -3.11% -1.11% -0.15% -4.47% -2.05% 0.94% -1.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.58 0.47 0.29 3.01 3.07 3.41 1.06 -33.12%
EPS -0.59 -0.21 -0.03 -0.85 -0.41 0.16 -0.23 87.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.20 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 226,749
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.10 0.08 0.05 0.45 0.43 0.43 0.13 -16.06%
EPS -0.10 -0.04 -0.01 -0.13 -0.06 0.02 -0.03 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0331 0.0335 0.0282 0.0281 0.0215 0.0216 31.87%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 0.24 0.23 0.245 0.265 0.295 0.00 0.00 -
P/RPS 41.11 49.36 84.17 8.82 9.60 0.00 0.00 -
P/EPS -40.68 -109.52 -851.80 -31.18 -71.95 0.00 0.00 -
EY -2.46 -0.91 -0.12 -3.21 -1.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.21 1.29 1.39 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 29/05/12 27/02/12 04/11/11 18/08/11 13/04/11 13/04/11 -
Price 0.26 0.23 0.25 0.28 0.27 0.00 0.00 -
P/RPS 44.53 49.36 85.89 9.32 8.79 0.00 0.00 -
P/EPS -44.07 -109.52 -869.18 -32.94 -65.85 0.00 0.00 -
EY -2.27 -0.91 -0.12 -3.04 -1.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.21 1.32 1.47 1.35 0.00 0.00 -

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