[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 133.16%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 16,452 16,664 46,407 51,065 61,420 62,796 62,583 -58.99%
PBT -6,162 -2,972 29,792 62,061 30,214 8,976 30,232 -
Tax 0 0 -2,420 -5,604 -6,000 0 -523 -
NP -6,162 -2,972 27,372 56,457 24,214 8,976 29,709 -
-
NP to SH -6,162 -2,972 27,372 56,457 24,214 8,976 29,709 -
-
Tax Rate - - 8.12% 9.03% 19.86% 0.00% 1.73% -
Total Cost 22,614 19,636 19,035 -5,392 37,206 53,820 32,874 -22.09%
-
Net Worth 634,042 637,908 717,239 721,279 715,413 703,119 640,054 -0.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 634,042 637,908 717,239 721,279 715,413 703,119 640,054 -0.62%
NOSH 3,866,114 3,866,114 3,866,114 3,866,000 3,668,787 3,740,000 3,478,558 7.30%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -37.45% -17.83% 58.98% 110.56% 39.42% 14.29% 47.47% -
ROE -0.97% -0.47% 3.82% 7.83% 3.38% 1.28% 4.64% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.43 0.43 1.24 1.37 1.67 1.68 1.80 -61.53%
EPS -0.16 -0.08 0.73 0.93 0.66 0.24 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.165 0.191 0.194 0.195 0.188 0.184 -7.39%
Adjusted Per Share Value based on latest NOSH - 3,866,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.39 0.39 1.09 1.20 1.44 1.48 1.47 -58.74%
EPS -0.14 -0.07 0.64 1.33 0.57 0.21 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.15 0.1687 0.1696 0.1682 0.1653 0.1505 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.055 0.075 0.075 0.085 0.10 0.115 0.125 -
P/RPS 12.92 17.40 6.07 6.19 5.97 6.85 6.95 51.24%
P/EPS -34.51 -97.56 10.29 5.60 15.15 47.92 14.64 -
EY -2.90 -1.02 9.72 17.86 6.60 2.09 6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.39 0.44 0.51 0.61 0.68 -37.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 23/11/16 25/08/16 30/05/16 24/02/16 -
Price 0.05 0.06 0.075 0.06 0.10 0.11 0.115 -
P/RPS 11.75 13.92 6.07 4.37 5.97 6.55 6.39 50.14%
P/EPS -31.37 -78.05 10.29 3.95 15.15 45.83 13.47 -
EY -3.19 -1.28 9.72 25.31 6.60 2.18 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.39 0.31 0.51 0.59 0.63 -39.04%

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