[SUMATEC] QoQ TTM 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- 10.0%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,743 0 44,069 79,813 114,926 156,779 157,931 -80.39%
PBT 83,121 71,400 -60,734 -68,287 -83,769 -104,448 -109,499 -
Tax -485 -369 -1,355 -1,181 -1,144 -1,155 -12,562 -88.59%
NP 82,636 71,031 -62,089 -69,468 -84,913 -105,603 -122,061 -
-
NP to SH 94,981 85,293 -66,326 -71,539 -79,491 -92,526 -104,867 -
-
Tax Rate 0.58% 0.52% - - - - - -
Total Cost -68,893 -71,031 106,158 149,281 199,839 262,382 279,992 -
-
Net Worth 423,254 424,024 -152,203 -147,899 -143,843 -130,746 -79,343 -
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 423,254 424,024 -152,203 -147,899 -143,843 -130,746 -79,343 -
NOSH 2,980,666 536,739 214,370 214,347 214,691 214,338 214,442 479.02%
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 601.30% 0.00% -140.89% -87.04% -73.88% -67.36% -77.29% -
ROE 22.44% 20.12% 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 0.46 0.00 20.56 37.24 53.53 73.15 73.65 -96.61%
EPS 3.19 15.89 -30.94 -33.38 -37.03 -43.17 -48.90 -
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 0.32 0.00 1.04 1.88 2.70 3.69 3.71 -80.50%
EPS 2.23 2.01 -1.56 -1.68 -1.87 -2.18 -2.47 -
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 -0.0187 -
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 61.81 0.00 2.99 0.71 0.35 0.26 0.27 3654.63%
P/EPS 8.94 1.73 -1.99 -0.79 -0.50 -0.44 -0.41 -
EY 11.18 57.79 -50.31 -125.94 -200.14 -227.20 -244.51 -
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 57.47 0.00 1.90 1.64 0.36 0.27 0.26 3567.81%
P/EPS 8.32 1.98 -1.26 -1.83 -0.53 -0.45 -0.39 -
EY 12.02 50.45 -79.33 -54.71 -189.88 -221.38 -257.38 -
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