[SMTRACK] YoY Annualized Quarter Result on 30-Apr-2017 [#3]

Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 28.6%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
Revenue 2,014 1,698 1,132 2,420 2,544 596 1,768 1.67%
PBT 12 217 -932 -1,206 -13,634 -7,173 -1,792 -
Tax 0 0 0 0 0 0 0 -
NP 12 217 -932 -1,206 -13,634 -7,173 -1,792 -
-
NP to SH 12 217 -932 -1,206 -13,602 -7,158 -1,786 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 2,002 1,481 2,064 3,626 16,178 7,769 3,560 -7.08%
-
Net Worth 17,669 13,401 17,217 2,608 13,631 36,246 43,152 -10.76%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
Net Worth 17,669 13,401 17,217 2,608 13,631 36,246 43,152 -10.76%
NOSH 176,690 148,900 143,480 346,761 272,631 226,540 227,118 -3.15%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
NP Margin 0.60% 12.79% -82.33% -49.86% -535.95% -1,203.58% -101.36% -
ROE 0.07% 1.62% -5.41% -46.27% -99.79% -19.75% -4.14% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
RPS 1.14 1.14 0.79 4.64 0.93 0.26 0.78 4.96%
EPS 0.08 0.15 -0.65 -2.31 -5.20 -3.16 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.12 0.05 0.05 0.16 0.19 -7.86%
Adjusted Per Share Value based on latest NOSH - 346,761
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
RPS 0.15 0.13 0.09 0.18 0.19 0.05 0.13 1.84%
EPS 0.00 0.02 -0.07 -0.09 -1.03 -0.54 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0101 0.013 0.002 0.0103 0.0274 0.0327 -10.75%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 31/12/14 28/06/13 29/06/12 -
Price 0.11 0.135 0.115 0.065 0.085 0.10 0.24 -
P/RPS 9.65 11.83 14.58 1.40 9.11 38.01 30.83 -13.77%
P/EPS 1,619.66 92.49 -17.70 -2.81 -1.70 -3.16 -30.51 -
EY 0.06 1.08 -5.65 -35.59 -58.70 -31.60 -3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.50 0.96 1.30 1.70 0.63 1.26 -1.71%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 CAGR
Date 23/06/20 26/06/19 27/06/18 23/06/17 23/02/15 22/07/13 24/08/12 -
Price 0.11 0.205 0.11 0.065 0.08 0.115 0.26 -
P/RPS 9.65 17.97 13.94 1.40 8.57 43.71 33.40 -14.64%
P/EPS 1,619.66 140.45 -16.93 -2.81 -1.60 -3.64 -33.05 -
EY 0.06 0.71 -5.91 -35.59 -62.37 -27.48 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.28 0.92 1.30 1.60 0.72 1.37 -2.76%

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