[SUMATEC] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -191.05%
YoY- -138.0%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 7,589 15,011 15,699 6,116 12,155 16,334 27,978 -57.99%
PBT 14,955 12,863 2,244 -8,675 7,836 10,088 20,983 -20.16%
Tax -1,203 -3,000 0 154 1,523 -950 -1,250 -2.51%
NP 13,752 9,863 2,244 -8,521 9,359 9,138 19,733 -21.34%
-
NP to SH 13,752 9,863 2,244 -8,521 9,359 9,138 19,437 -20.54%
-
Tax Rate 8.04% 23.32% 0.00% - -19.44% 9.42% 5.96% -
Total Cost -6,163 5,148 13,455 14,637 2,796 7,196 8,245 -
-
Net Worth 721,279 712,327 703,119 702,880 648,197 646,689 617,209 10.91%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 721,279 712,327 703,119 702,880 648,197 646,689 617,209 10.91%
NOSH 3,866,000 3,652,962 3,740,000 3,820,000 3,466,296 3,514,615 3,410,000 8.70%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 181.21% 65.71% 14.29% -139.32% 77.00% 55.94% 70.53% -
ROE 1.91% 1.38% 0.32% -1.21% 1.44% 1.41% 3.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.20 0.41 0.42 0.16 0.35 0.46 0.82 -60.86%
EPS 0.37 0.27 0.06 -0.24 0.27 0.26 0.57 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.195 0.188 0.184 0.187 0.184 0.181 4.71%
Adjusted Per Share Value based on latest NOSH - 3,820,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.18 0.35 0.37 0.14 0.29 0.38 0.66 -57.84%
EPS 0.32 0.23 0.05 -0.20 0.22 0.21 0.46 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1675 0.1653 0.1653 0.1524 0.1521 0.1451 10.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.085 0.10 0.115 0.125 0.14 0.19 0.22 -
P/RPS 41.64 24.34 27.40 78.07 39.92 40.88 26.81 34.00%
P/EPS 22.98 37.04 191.67 -56.04 51.85 73.08 38.60 -29.16%
EY 4.35 2.70 0.52 -1.78 1.93 1.37 2.59 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.61 0.68 0.75 1.03 1.22 -49.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 30/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 0.06 0.10 0.11 0.115 0.145 0.11 0.19 -
P/RPS 29.39 24.34 26.21 71.83 41.35 23.67 23.16 17.16%
P/EPS 16.22 37.04 183.33 -51.55 53.70 42.31 33.33 -38.04%
EY 6.16 2.70 0.55 -1.94 1.86 2.36 3.00 61.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.59 0.63 0.78 0.60 1.05 -55.56%

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