[SUMATEC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.2%
YoY- 69.61%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,972 0 0 0 0 156,779 150,280 -48.88%
PBT 19,408 63,075 -25,561 -15,030 -14,032 -104,448 -83,846 -
Tax -464 -370 -292 -6,418 -13,444 -1,155 -24 621.64%
NP 18,944 62,705 -25,853 -21,448 -27,476 -105,603 -83,870 -
-
NP to SH 17,884 76,959 -20,402 -18,322 -20,868 -92,525 -55,322 -
-
Tax Rate 2.39% 0.59% - - - - - -
Total Cost 36,028 -62,705 25,853 21,448 27,476 262,382 234,150 -71.31%
-
Net Worth 423,254 423,972 -152,162 -148,034 -143,843 -130,769 -79,297 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 423,254 423,972 -152,162 -148,034 -143,843 -130,769 -79,297 -
NOSH 2,980,666 536,673 214,313 214,543 214,691 214,376 214,318 479.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 34.46% 0.00% 0.00% 0.00% 0.00% -67.36% -55.81% -
ROE 4.23% 18.15% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.84 0.00 0.00 0.00 0.00 73.13 70.12 -91.18%
EPS 0.60 14.34 -9.52 -8.54 -9.72 -43.16 -25.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.79 -0.71 -0.69 -0.67 -0.61 -0.37 -
Adjusted Per Share Value based on latest NOSH - 214,347
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.29 0.00 0.00 0.00 0.00 3.69 3.53 -48.91%
EPS 0.42 1.81 -0.48 -0.43 -0.49 -2.18 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0997 -0.0358 -0.0348 -0.0338 -0.0307 -0.0186 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.275 0.615 0.265 0.185 0.19 0.20 -
P/RPS 15.45 0.00 0.00 0.00 0.00 26.40 378.21 -88.16%
P/EPS 47.50 1.92 -6.46 -3.10 -1.90 -0.41 -0.77 -
EY 2.11 52.15 -15.48 -32.23 -52.54 -244.86 -129.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.35 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 28/02/14 18/11/13 29/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.265 0.315 0.39 0.61 0.195 0.195 0.19 -
P/RPS 14.37 0.00 0.00 0.00 0.00 27.09 359.30 -88.32%
P/EPS 44.17 2.20 -4.10 -7.14 -2.01 -0.42 -0.74 -
EY 2.26 45.52 -24.41 -14.00 -49.85 -238.58 -135.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.40 0.00 0.00 0.00 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