[SUMATEC] YoY Annualized Quarter 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- 12.2%
YoY- 69.61%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 61,420 88,624 54,978 0 170 193,798 171,054 -15.68%
PBT 30,214 62,142 24,176 -15,030 -93,696 12,768 3,698 41.87%
Tax -6,000 -4,400 -232 -6,418 -20 -8 44 -
NP 24,214 57,742 23,944 -21,448 -93,716 12,760 3,742 36.46%
-
NP to SH 24,214 57,742 22,348 -18,322 -60,296 -580 3,708 36.67%
-
Tax Rate 19.86% 7.08% 0.96% - - 0.06% -1.19% -
Total Cost 37,206 30,882 31,034 21,448 93,886 181,038 167,312 -22.14%
-
Net Worth 715,413 640,031 418,308 -148,034 -68,615 33,142 53,201 54.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 715,413 640,031 418,308 -148,034 -68,615 33,142 53,201 54.14%
NOSH 3,668,787 3,478,433 2,865,128 214,543 214,423 207,142 161,217 68.25%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 39.42% 65.15% 43.55% 0.00% -55,127.06% 6.58% 2.19% -
ROE 3.38% 9.02% 5.34% 0.00% 0.00% -1.75% 6.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.67 2.55 1.92 0.00 0.08 93.56 106.10 -49.90%
EPS 0.66 1.66 0.78 -8.54 -28.12 -0.28 2.30 -18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.184 0.146 -0.69 -0.32 0.16 0.33 -8.38%
Adjusted Per Share Value based on latest NOSH - 214,347
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.44 2.08 1.29 0.00 0.00 4.56 4.02 -15.71%
EPS 0.57 1.36 0.53 -0.43 -1.42 -0.01 0.09 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1505 0.0984 -0.0348 -0.0161 0.0078 0.0125 54.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.10 0.19 0.32 0.265 0.21 0.08 0.25 -
P/RPS 5.97 7.46 16.68 0.00 264.88 0.09 0.24 70.77%
P/EPS 15.15 11.45 41.03 -3.10 -0.75 -28.57 10.87 5.68%
EY 6.60 8.74 2.44 -32.23 -133.90 -3.50 9.20 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.03 2.19 0.00 0.00 0.50 0.76 -6.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.10 0.11 0.49 0.61 0.20 0.05 0.25 -
P/RPS 5.97 4.32 25.54 0.00 252.26 0.05 0.24 70.77%
P/EPS 15.15 6.63 62.82 -7.14 -0.71 -17.86 10.87 5.68%
EY 6.60 15.09 1.59 -14.00 -140.60 -5.60 9.20 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 3.36 0.00 0.00 0.31 0.76 -6.42%

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