[SUMATEC] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1740.6%
YoY- 297.09%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,819 13,745 13,743 0 0 0 0 -
PBT 18,400 7,237 4,852 90,570 -8,484 -4,006 -3,508 -
Tax -3,895 0 -116 -151 -181 152 -3,361 10.31%
NP 14,505 7,237 4,736 90,419 -8,665 -3,854 -6,869 -
-
NP to SH 14,476 6,704 4,471 100,585 -6,131 -3,944 -5,217 -
-
Tax Rate 21.17% 0.00% 2.39% 0.17% - - - -
Total Cost 10,314 6,508 9,007 -90,419 8,665 3,854 6,869 31.09%
-
Net Worth 582,186 425,558 423,254 424,024 -152,203 -147,899 -143,843 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 582,186 425,558 423,254 424,024 -152,203 -147,899 -143,843 -
NOSH 3,146,956 2,914,782 2,980,666 536,739 214,370 214,347 214,691 497.96%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 58.44% 52.65% 34.46% 0.00% 0.00% 0.00% 0.00% -
ROE 2.49% 1.58% 1.06% 23.72% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.79 0.47 0.46 0.00 0.00 0.00 0.00 -
EPS 0.46 0.23 0.15 18.74 -2.86 -1.84 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.146 0.142 0.79 -0.71 -0.69 -0.67 -
Adjusted Per Share Value based on latest NOSH - 536,739
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.58 0.32 0.32 0.00 0.00 0.00 0.00 -
EPS 0.34 0.16 0.11 2.37 -0.14 -0.09 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1001 0.0995 0.0997 -0.0358 -0.0348 -0.0338 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.32 0.285 0.275 0.615 0.265 0.185 -
P/RPS 51.99 67.86 61.81 0.00 0.00 0.00 0.00 -
P/EPS 89.13 139.13 190.00 1.47 -21.50 -14.40 -7.61 -
EY 1.12 0.72 0.53 68.15 -4.65 -6.94 -13.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.19 2.01 0.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 22/05/14 28/02/14 18/11/13 29/08/13 31/05/13 -
Price 0.265 0.49 0.265 0.315 0.39 0.61 0.195 -
P/RPS 33.60 103.91 57.47 0.00 0.00 0.00 0.00 -
P/EPS 57.61 213.04 176.67 1.68 -13.64 -33.15 -8.02 -
EY 1.74 0.47 0.57 59.49 -7.33 -3.02 -12.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 3.36 1.87 0.40 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