[SMTRACK] QoQ TTM Result on 30-Jun-2015

Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015
Profit Trend
QoQ- -58.31%
YoY- 9.27%
View:
Show?
TTM Result
31/12/15 30/09/15 31/07/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 3,282 763 790 2,308 1,953 2,358 2,381 29.21%
PBT -6,700 -7,145 -14,290 -15,570 -9,860 -11,753 -6,664 0.43%
Tax -7,816 -7,815 -7,815 1 1 0 0 -
NP -14,516 -14,960 -22,105 -15,569 -9,859 -11,753 -6,664 86.22%
-
NP to SH -14,397 -14,806 -22,054 -15,514 -9,800 -11,724 -6,643 85.47%
-
Tax Rate - - - - - - - -
Total Cost 17,798 15,723 22,895 17,877 11,812 14,111 9,045 71.70%
-
Net Worth 14,400 14,277 13,522 13,758 16,963 13,631 21,719 -27.98%
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 14,400 14,277 13,522 13,758 16,963 13,631 21,719 -27.98%
NOSH 288,000 285,555 270,449 275,176 282,727 272,631 271,489 4.82%
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 -442.29% -1,960.68% -2,798.10% -674.57% -504.81% -498.43% -279.88% -
ROE -99.98% -103.70% -163.09% -112.76% -57.77% -86.01% -30.59% -
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 1.14 0.27 0.29 0.84 0.69 0.86 0.88 22.96%
EPS -5.00 -5.18 -8.15 -5.64 -3.47 -4.30 -2.45 76.78%
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 0.08 -31.29%
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 0.25 0.06 0.06 0.17 0.15 0.18 0.18 30.00%
EPS -1.09 -1.12 -1.67 -1.17 -0.74 -0.89 -0.50 86.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0108 0.0102 0.0104 0.0128 0.0103 0.0164 -27.83%
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 8.78 33.68 44.50 13.11 10.86 9.83 12.54 -24.77%
P/EPS -2.00 -1.74 -1.59 -1.95 -2.16 -1.98 -4.50 -47.67%
EY -49.99 -57.61 -62.73 -51.25 -46.22 -50.59 -22.24 90.95%
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 1.38 34.49%
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 8.34 33.68 0.00 11.33 18.10 9.25 11.40 -22.09%
P/EPS -1.90 -1.74 0.00 -1.69 -3.61 -1.86 -4.09 -45.79%
EY -52.62 -57.61 0.00 -59.35 -27.73 -53.75 -24.47 84.32%
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 1.25 39.71%

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