[SUMATEC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.25%
YoY- -666.1%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 75,289 69,744 0 150,280 186,330 210,610 192,774 -14.49%
PBT 51,876 40,650 -25,561 -83,846 7,684 4,836 8,008 36.51%
Tax -902 -5,348 -292 -24 -8 -30,886 -6 130.50%
NP 50,973 35,302 -25,853 -83,870 7,676 -26,050 8,001 36.13%
-
NP to SH 50,973 34,200 -20,402 -55,322 -7,221 -26,148 8,013 36.10%
-
Tax Rate 1.74% 13.16% - - 0.10% 638.67% 0.07% -
Total Cost 24,316 34,441 25,853 234,150 178,654 236,661 184,773 -28.66%
-
Net Worth 649,910 571,716 -152,162 -79,297 29,969 75,550 118,914 32.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 649,910 571,716 -152,162 -79,297 29,969 75,550 118,914 32.70%
NOSH 3,475,454 3,090,361 214,313 214,318 214,071 160,745 160,695 66.87%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 67.70% 50.62% 0.00% -55.81% 4.12% -12.37% 4.15% -
ROE 7.84% 5.98% 0.00% 0.00% -24.10% -34.61% 6.74% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.17 2.26 0.00 70.12 87.04 131.02 119.96 -48.74%
EPS 1.47 1.11 -9.52 -25.81 -3.37 -16.27 4.99 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.185 -0.71 -0.37 0.14 0.47 0.74 -20.47%
Adjusted Per Share Value based on latest NOSH - 214,442
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.77 1.64 0.00 3.53 4.38 4.95 4.53 -14.49%
EPS 1.20 0.80 -0.48 -1.30 -0.17 -0.61 0.19 35.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1344 -0.0358 -0.0186 0.007 0.0178 0.028 32.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.14 0.41 0.615 0.20 0.05 0.26 0.37 -
P/RPS 6.46 18.17 0.00 378.21 0.06 0.20 0.31 65.84%
P/EPS 9.55 37.05 -6.46 -0.77 -1.48 -1.60 7.42 4.29%
EY 10.48 2.70 -15.48 -129.07 -67.47 -62.56 13.48 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.22 0.00 0.00 0.36 0.55 0.50 6.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 18/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.145 0.265 0.39 0.19 0.27 0.28 0.32 -
P/RPS 6.69 11.74 0.00 359.30 0.31 0.21 0.27 70.70%
P/EPS 9.89 23.95 -4.10 -0.74 -8.00 -1.72 6.42 7.46%
EY 10.11 4.18 -24.41 -135.86 -12.49 -58.10 15.58 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.43 0.00 0.00 1.93 0.60 0.43 10.42%

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