[SMTRACK] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 58.73%
YoY- 79.73%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,028 5,466 1,436 1,694 546 2,148 11,376 -25.55%
PBT -1,690 2,232 -14,840 -3,477 -6,846 -972 528 -
Tax 0 0 0 0 0 0 0 -
NP -1,690 2,232 -14,840 -3,477 -6,846 -972 528 -
-
NP to SH -1,690 1,516 -14,602 -3,468 -6,838 -968 534 -
-
Tax Rate - 0.00% - - - - 0.00% -
Total Cost 3,718 3,234 16,276 5,171 7,392 3,120 10,848 -16.74%
-
Net Worth 1,733 12,853 13,986 16,291 38,537 43,790 28,368 -38.01%
Dividend
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,733 12,853 13,986 16,291 38,537 43,790 28,368 -38.01%
NOSH 346,761 257,070 279,731 271,532 226,688 230,476 166,875 13.33%
Ratio Analysis
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -83.33% 40.83% -1,033.43% -205.25% -1,253.85% -45.25% 4.64% -
ROE -97.47% 11.79% -104.40% -21.29% -17.74% -2.21% 1.88% -
Per Share
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.85 2.13 0.51 0.62 0.24 0.93 6.82 -2.59%
EPS -0.48 0.84 -5.22 -1.32 -3.02 -0.42 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.17 0.19 0.17 -18.89%
Adjusted Per Share Value based on latest NOSH - 271,489
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.16 0.44 0.12 0.14 0.04 0.17 0.92 -25.86%
EPS -0.14 0.12 -1.18 -0.28 -0.55 -0.08 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0104 0.0113 0.0132 0.0312 0.0355 0.023 -38.05%
Price Multiplier on Financial Quarter End Date
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/01/17 31/12/15 30/09/15 30/09/14 29/03/13 30/03/12 - -
Price 0.035 0.10 0.09 0.11 0.13 0.23 0.00 -
P/RPS 0.60 4.70 17.53 17.63 53.97 24.68 0.00 -
P/EPS -0.72 16.96 -1.72 -8.61 -4.31 -54.76 0.00 -
EY -139.25 5.90 -58.00 -11.61 -23.20 -1.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.00 1.80 1.83 0.76 1.21 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/12/15 30/09/15 30/09/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 24/02/16 25/11/15 28/11/14 22/04/13 29/05/12 13/04/11 -
Price 0.065 0.095 0.09 0.10 0.125 0.23 0.00 -
P/RPS 1.11 4.47 17.53 16.03 51.90 24.68 0.00 -
P/EPS -1.33 16.11 -1.72 -7.83 -4.14 -54.76 0.00 -
EY -74.98 6.21 -58.00 -12.77 -24.13 -1.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.90 1.80 1.67 0.74 1.21 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