[SMTRACK] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -292.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,698 1,132 2,420 2,544 596 1,768 7,602 -17.40%
PBT 217 -932 -1,206 -13,634 -7,173 -1,792 -1,020 -
Tax 0 0 0 0 0 0 0 -
NP 217 -932 -1,206 -13,634 -7,173 -1,792 -1,020 -
-
NP to SH 217 -932 -1,206 -13,602 -7,158 -1,786 -1,014 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 1,481 2,064 3,626 16,178 7,769 3,560 8,622 -20.12%
-
Net Worth 13,401 17,217 2,608 13,631 36,246 43,152 37,121 -12.18%
Dividend
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 13,401 17,217 2,608 13,631 36,246 43,152 37,121 -12.18%
NOSH 148,900 143,480 346,761 272,631 226,540 227,118 185,609 -2.77%
Ratio Analysis
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.79% -82.33% -49.86% -535.95% -1,203.58% -101.36% -13.42% -
ROE 1.62% -5.41% -46.27% -99.79% -19.75% -4.14% -2.73% -
Per Share
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.14 0.79 4.64 0.93 0.26 0.78 4.10 -15.06%
EPS 0.15 -0.65 -2.31 -5.20 -3.16 -0.79 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 0.05 0.05 0.16 0.19 0.20 -9.68%
Adjusted Per Share Value based on latest NOSH - 272,631
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.13 0.09 0.18 0.19 0.05 0.13 0.58 -17.36%
EPS 0.02 -0.07 -0.09 -1.03 -0.54 -0.14 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.013 0.002 0.0103 0.0274 0.0327 0.0281 -12.23%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/04/19 30/04/18 28/04/17 31/12/14 28/06/13 29/06/12 30/06/11 -
Price 0.135 0.115 0.065 0.085 0.10 0.24 0.295 -
P/RPS 11.83 14.58 1.40 9.11 38.01 30.83 7.20 6.53%
P/EPS 92.49 -17.70 -2.81 -1.70 -3.16 -30.51 -53.96 -
EY 1.08 -5.65 -35.59 -58.70 -31.60 -3.28 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.96 1.30 1.70 0.63 1.26 1.47 0.25%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 31/12/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/06/19 27/06/18 23/06/17 23/02/15 22/07/13 24/08/12 18/08/11 -
Price 0.205 0.11 0.065 0.08 0.115 0.26 0.27 -
P/RPS 17.97 13.94 1.40 8.57 43.71 33.40 6.59 13.65%
P/EPS 140.45 -16.93 -2.81 -1.60 -3.64 -33.05 -49.39 -
EY 0.71 -5.91 -35.59 -62.37 -27.48 -3.03 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.92 1.30 1.60 0.72 1.37 1.35 6.91%

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