[SUMATEC] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 126.33%
YoY- -88.46%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,108 7,589 15,011 15,699 6,116 12,155 16,334 -37.17%
PBT -270 14,955 12,863 2,244 -8,675 7,836 10,088 -
Tax 1,783 -1,203 -3,000 0 154 1,523 -950 -
NP 1,513 13,752 9,863 2,244 -8,521 9,359 9,138 -69.68%
-
NP to SH 1,513 13,752 9,863 2,244 -8,521 9,359 9,138 -69.68%
-
Tax Rate - 8.04% 23.32% 0.00% - -19.44% 9.42% -
Total Cost 6,595 -6,163 5,148 13,455 14,637 2,796 7,196 -5.62%
-
Net Worth 717,239 721,279 712,327 703,119 702,880 648,197 646,689 7.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 717,239 721,279 712,327 703,119 702,880 648,197 646,689 7.11%
NOSH 3,866,114 3,866,000 3,652,962 3,740,000 3,820,000 3,466,296 3,514,615 6.53%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.66% 181.21% 65.71% 14.29% -139.32% 77.00% 55.94% -
ROE 0.21% 1.91% 1.38% 0.32% -1.21% 1.44% 1.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.22 0.20 0.41 0.42 0.16 0.35 0.46 -38.70%
EPS 0.04 0.37 0.27 0.06 -0.24 0.27 0.26 -71.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.194 0.195 0.188 0.184 0.187 0.184 2.50%
Adjusted Per Share Value based on latest NOSH - 3,740,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.19 0.18 0.35 0.37 0.14 0.29 0.38 -36.87%
EPS 0.04 0.32 0.23 0.05 -0.20 0.22 0.21 -66.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1696 0.1675 0.1653 0.1653 0.1524 0.1521 7.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.075 0.085 0.10 0.115 0.125 0.14 0.19 -
P/RPS 34.74 41.64 24.34 27.40 78.07 39.92 40.88 -10.23%
P/EPS 186.15 22.98 37.04 191.67 -56.04 51.85 73.08 85.98%
EY 0.54 4.35 2.70 0.52 -1.78 1.93 1.37 -46.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.51 0.61 0.68 0.75 1.03 -47.50%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 25/08/16 30/05/16 24/02/16 24/11/15 25/08/15 -
Price 0.075 0.06 0.10 0.11 0.115 0.145 0.11 -
P/RPS 34.74 29.39 24.34 26.21 71.83 41.35 23.67 28.99%
P/EPS 186.15 16.22 37.04 183.33 -51.55 53.70 42.31 167.29%
EY 0.54 6.16 2.70 0.55 -1.94 1.86 2.36 -62.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.51 0.59 0.63 0.78 0.60 -24.86%

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