[SMTRACK] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[SMTRACK] SMTRACK BERHAD
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -0.03%
YoY- -606.4%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,436 1,694 1,374 546 2,148 11,376 0 -
PBT -14,840 -3,477 -6,556 -6,846 -972 528 0 -
Tax 0 0 0 0 0 0 0 -
NP -14,840 -3,477 -6,556 -6,846 -972 528 0 -
-
NP to SH -14,602 -3,468 -6,532 -6,838 -968 534 0 -
-
Tax Rate - - - - - 0.00% - -
Total Cost 16,276 5,171 7,930 7,392 3,120 10,848 0 -
-
Net Worth 13,986 16,291 20,412 38,537 43,790 28,368 0 -
Dividend
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 13,986 16,291 20,412 38,537 43,790 28,368 0 -
NOSH 279,731 271,532 226,805 226,688 230,476 166,875 0 -
Ratio Analysis
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1,033.43% -205.25% -477.15% -1,253.85% -45.25% 4.64% 0.00% -
ROE -104.40% -21.29% -32.00% -17.74% -2.21% 1.88% 0.00% -
Per Share
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.51 0.62 0.61 0.24 0.93 6.82 0.00 -
EPS -5.22 -1.32 -2.88 -3.02 -0.42 0.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.09 0.17 0.19 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 228,666
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.12 0.14 0.11 0.04 0.17 0.92 0.00 -
EPS -1.18 -0.28 -0.53 -0.55 -0.08 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0132 0.0165 0.0312 0.0355 0.023 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/15 30/09/14 31/03/14 29/03/13 30/03/12 - - -
Price 0.09 0.11 0.095 0.13 0.23 0.00 0.00 -
P/RPS 17.53 17.63 15.68 53.97 24.68 0.00 0.00 -
P/EPS -1.72 -8.61 -3.30 -4.31 -54.76 0.00 0.00 -
EY -58.00 -11.61 -30.32 -23.20 -1.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.83 1.06 0.76 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/15 28/11/14 15/05/14 22/04/13 29/05/12 13/04/11 - -
Price 0.09 0.10 0.125 0.125 0.23 0.00 0.00 -
P/RPS 17.53 16.03 20.63 51.90 24.68 0.00 0.00 -
P/EPS -1.72 -7.83 -4.34 -4.14 -54.76 0.00 0.00 -
EY -58.00 -12.77 -23.04 -24.13 -1.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.67 1.39 0.74 1.21 0.00 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