[SMTRACK] YoY 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- 39.27%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
SMTRACK's Result
SMTRACK's Financial Summary
View:
Show?
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 428 2,564 187 1,518 198 396 3,914 -31.52%
PBT -513 720 396 -1,280 -1,711 -416 653 -
Tax 0 0 0 0 0 0 0 -
NP -513 720 396 -1,280 -1,711 -416 653 -
-
NP to SH -513 720 514 -1,276 -1,710 -417 653 -
-
Tax Rate - 0.00% 0.00% - - - 0.00% -
Total Cost 941 1,844 -209 2,798 1,909 812 3,261 -19.15%
-
Net Worth 1,733 14,400 14,277 21,719 38,873 44,016 29,213 -38.33%
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 14,400 14,277 21,719 38,873 44,016 29,213 -38.33%
NOSH 346,761 288,000 285,555 271,489 228,666 231,666 171,842 12.76%
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 -119.86% 28.08% 211.76% -84.32% -864.14% -105.05% 16.68% -
ROE -29.59% 5.00% 3.60% -5.88% -4.40% -0.95% 2.24% -
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 1.23 0.89 0.07 0.56 0.09 0.17 2.28 -10.02%
EPS -1.47 0.25 0.18 -0.47 -0.75 -0.18 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.08 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 0.03 0.19 0.01 0.11 0.01 0.03 0.30 -32.56%
EPS -0.04 0.05 0.04 -0.10 -0.13 -0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0109 0.0108 0.0164 0.0294 0.0333 0.0221 -38.41%
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 2.84 11.23 137.43 19.67 150.13 134.55 0.00 -
P/EPS -2.37 40.00 50.00 -23.40 -17.38 -127.78 0.00 -
EY -42.27 2.50 2.00 -4.27 -5.75 -0.78 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 1.38 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 5.27 10.67 137.43 17.88 144.36 134.55 0.00 -
P/EPS -4.39 38.00 50.00 -21.28 -16.72 -127.78 0.00 -
EY -22.76 2.63 2.00 -4.70 -5.98 -0.78 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 1.25 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