[SUMATEC] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 115.93%
YoY- 336.11%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,963 7,589 12,155 24,819 0 35,744 42,849 -32.72%
PBT 4,958 14,955 7,836 18,400 -8,484 -16,037 -622 -
Tax 0 -1,203 1,523 -3,895 -181 -7 -1 -
NP 4,958 13,752 9,359 14,505 -8,665 -16,044 -623 -
-
NP to SH 4,958 13,752 9,359 14,476 -6,131 -11,344 -5,126 -
-
Tax Rate 0.00% 8.04% -19.44% 21.17% - - - -
Total Cost -995 -6,163 2,796 10,314 8,665 51,788 43,472 -
-
Net Worth 629,284 721,279 648,197 582,186 -152,203 -79,343 30,026 65.96%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 629,284 721,279 648,197 582,186 -152,203 -79,343 30,026 65.96%
NOSH 3,813,846 3,866,000 3,466,296 3,146,956 214,370 214,442 214,476 61.48%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 125.11% 181.21% 77.00% 58.44% 0.00% -44.89% -1.45% -
ROE 0.79% 1.91% 1.44% 2.49% 0.00% 0.00% -17.07% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.10 0.20 0.35 0.79 0.00 16.67 19.98 -58.60%
EPS 0.13 0.37 0.27 0.46 -2.86 -5.29 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.194 0.187 0.185 -0.71 -0.37 0.14 2.77%
Adjusted Per Share Value based on latest NOSH - 3,146,956
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.09 0.18 0.29 0.58 0.00 0.84 1.01 -33.14%
EPS 0.12 0.32 0.22 0.34 -0.14 -0.27 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1696 0.1524 0.1369 -0.0358 -0.0187 0.0071 65.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.055 0.085 0.14 0.41 0.615 0.20 0.05 -
P/RPS 52.93 41.64 39.92 51.99 0.00 0.00 0.25 143.93%
P/EPS 42.31 22.98 51.85 89.13 -21.50 -3.78 -2.09 -
EY 2.36 4.35 1.93 1.12 -4.65 -26.45 -47.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.75 2.22 0.00 0.00 0.36 -1.43%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 23/11/16 24/11/15 27/11/14 18/11/13 30/11/12 30/11/11 -
Price 0.045 0.06 0.145 0.265 0.39 0.19 0.27 -
P/RPS 43.31 29.39 41.35 33.60 0.00 0.00 1.35 78.16%
P/EPS 34.62 16.22 53.70 57.61 -13.64 -3.59 -11.30 -
EY 2.89 6.16 1.86 1.74 -7.33 -27.84 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.78 1.43 0.00 0.00 1.93 -27.92%

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