[SMTRACK] QoQ TTM Result on 31-Mar-2013 [#2]

Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -30.17%
YoY- -118.34%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,320 1,158 462 540 738 1,341 1,522 -9.03%
PBT -17,081 -17,133 -6,732 -5,633 -3,506 -1,864 -1,420 422.61%
Tax 0 0 0 0 0 0 0 -
NP -17,081 -17,133 -6,732 -5,633 -3,506 -1,864 -1,420 422.61%
-
NP to SH -17,053 -17,109 -6,728 -5,644 -4,336 -2,694 -2,249 284.53%
-
Tax Rate - - - - - - - -
Total Cost 18,401 18,291 7,194 6,173 4,244 3,205 2,942 238.33%
-
Net Worth 22,643 24,963 36,186 38,873 38,737 40,559 42,799 -34.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,643 24,963 36,186 38,873 38,737 40,559 42,799 -34.51%
NOSH 226,438 226,943 226,162 228,666 227,866 225,333 225,263 0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1,294.02% -1,479.53% -1,457.14% -1,043.15% -475.07% -139.00% -93.30% -
ROE -75.31% -68.54% -18.59% -14.52% -11.19% -6.64% -5.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.58 0.51 0.20 0.24 0.32 0.60 0.68 -10.03%
EPS -7.53 -7.54 -2.97 -2.47 -1.90 -1.20 -1.00 282.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.16 0.17 0.17 0.18 0.19 -34.73%
Adjusted Per Share Value based on latest NOSH - 228,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.10 0.09 0.03 0.04 0.06 0.10 0.12 -11.41%
EPS -1.29 -1.29 -0.51 -0.43 -0.33 -0.20 -0.17 284.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0171 0.0189 0.0274 0.0294 0.0293 0.0307 0.0324 -34.61%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.10 0.09 0.10 0.13 0.18 0.23 0.24 -
P/RPS 17.15 17.64 48.95 55.05 55.58 38.65 35.52 -38.37%
P/EPS -1.33 -1.19 -3.36 -5.27 -9.46 -19.24 -24.04 -85.40%
EY -75.31 -83.77 -29.75 -18.99 -10.57 -5.20 -4.16 585.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.63 0.76 1.06 1.28 1.26 -14.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 22/07/13 22/04/13 20/02/13 26/11/12 24/08/12 -
Price 0.115 0.10 0.115 0.125 0.17 0.21 0.26 -
P/RPS 19.73 19.60 56.30 52.93 52.49 35.29 38.48 -35.86%
P/EPS -1.53 -1.33 -3.87 -5.06 -8.93 -17.56 -26.04 -84.80%
EY -65.49 -75.39 -25.87 -19.75 -11.19 -5.69 -3.84 559.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 0.72 0.74 1.00 1.17 1.37 -10.98%

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