[SUMATEC] YoY 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- 24.4%
YoY- 66.85%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
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 15,011 16,334 13,745 0 26 50,021 37,285 -14.05%
PBT 12,863 10,088 7,237 -4,006 -19,299 3,670 1,173 48.99%
Tax -3,000 -950 0 152 0 -1 7 -
NP 9,863 9,138 7,237 -3,854 -19,299 3,669 1,180 42.41%
-
NP to SH 9,863 9,138 6,704 -3,944 -11,896 813 1,162 42.77%
-
Tax Rate 23.32% 9.42% 0.00% - - 0.03% -0.60% -
Total Cost 5,148 7,196 6,508 3,854 19,325 46,352 36,105 -27.69%
-
Net Worth 712,327 646,689 425,558 -147,899 -68,589 34,231 53,258 54.00%
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 712,327 646,689 425,558 -147,899 -68,589 34,231 53,258 54.00%
NOSH 3,652,962 3,514,615 2,914,782 214,347 214,342 213,947 161,388 68.10%
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 65.71% 55.94% 52.65% 0.00% -74,226.92% 7.33% 3.16% -
ROE 1.38% 1.41% 1.58% 0.00% 0.00% 2.38% 2.18% -
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 0.41 0.46 0.47 0.00 0.01 23.38 23.10 -48.89%
EPS 0.27 0.26 0.23 -1.84 -5.55 0.38 0.72 -15.06%
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 0.35 0.38 0.32 0.00 0.00 1.18 0.88 -14.23%
EPS 0.23 0.21 0.16 -0.09 -0.28 0.02 0.03 40.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1521 0.1001 -0.0348 -0.0161 0.008 0.0125 54.05%
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 24.34 40.88 67.86 0.00 1,731.23 0.34 1.08 67.98%
P/EPS 37.04 73.08 139.13 -14.40 -3.78 21.05 34.72 1.08%
EY 2.70 1.37 0.72 -6.94 -26.43 4.75 2.88 -1.06%
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 24.34 23.67 103.91 0.00 1,648.79 0.21 1.08 67.98%
P/EPS 37.04 42.31 213.04 -33.15 -3.60 13.16 34.72 1.08%
EY 2.70 2.36 0.47 -3.02 -27.75 7.60 2.88 -1.06%
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