[SUMATEC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 11.21%
YoY- 247.65%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 95,352 81,117 52,307 27,488 13,743 0 44,069 67.36%
PBT 69,638 53,507 121,059 94,175 83,121 71,400 -60,734 -
Tax -5,737 -4,603 -4,162 -448 -485 -369 -1,355 161.94%
NP 63,901 48,904 116,897 93,727 82,636 71,031 -62,089 -
-
NP to SH 63,901 48,639 126,236 105,629 94,981 85,293 -66,326 -
-
Tax Rate 8.24% 8.60% 3.44% 0.48% 0.58% 0.52% - -
Total Cost 31,451 32,213 -64,590 -66,239 -68,893 -71,031 106,158 -55.59%
-
Net Worth 617,209 595,490 582,186 425,558 423,254 424,024 -152,203 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 617,209 595,490 582,186 425,558 423,254 424,024 -152,203 -
NOSH 3,410,000 3,402,804 3,146,956 2,914,782 2,980,666 536,739 214,370 533.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 67.02% 60.29% 223.48% 340.97% 601.30% 0.00% -140.89% -
ROE 10.35% 8.17% 21.68% 24.82% 22.44% 20.12% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.80 2.38 1.66 0.94 0.46 0.00 20.56 -73.56%
EPS 1.87 1.43 4.01 3.62 3.19 15.89 -30.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.175 0.185 0.146 0.142 0.79 -0.71 -
Adjusted Per Share Value based on latest NOSH - 2,914,782
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.24 1.91 1.23 0.65 0.32 0.00 1.04 66.85%
EPS 1.50 1.14 2.97 2.48 2.23 2.01 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.14 0.1369 0.1001 0.0995 0.0997 -0.0358 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.22 0.205 0.41 0.32 0.285 0.275 0.615 -
P/RPS 7.87 8.60 24.67 33.93 61.81 0.00 2.99 90.74%
P/EPS 11.74 14.34 10.22 8.83 8.94 1.73 -1.99 -
EY 8.52 6.97 9.78 11.32 11.18 57.79 -50.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.17 2.22 2.19 2.01 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 27/11/14 28/08/14 22/05/14 28/02/14 18/11/13 -
Price 0.19 0.21 0.265 0.49 0.265 0.315 0.39 -
P/RPS 6.79 8.81 15.94 51.96 57.47 0.00 1.90 133.92%
P/EPS 10.14 14.69 6.61 13.52 8.32 1.98 -1.26 -
EY 9.86 6.81 15.14 7.40 12.02 50.45 -79.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.43 3.36 1.87 0.40 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