[SUMATEC] YoY 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 23,923 48,981 97,941 27,488 79,813 88,156 228,523 -31.32%
PBT 11,604 14,268 72,489 94,175 -68,287 -93,874 -2,682 -
Tax 580 -1,323 -6,687 -448 -1,181 -12,766 -23,189 -
NP 12,184 12,945 65,802 93,727 -69,468 -106,640 -25,871 -
-
NP to SH 12,184 12,945 65,802 105,629 -71,539 -98,649 -36,148 -
-
Tax Rate -5.00% 9.27% 9.22% 0.48% - - - -
Total Cost 11,739 36,036 32,139 -66,239 149,281 194,796 254,394 -40.08%
-
Net Worth 634,042 712,327 646,689 425,558 -147,899 -68,589 34,231 62.58%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 634,042 712,327 646,689 425,558 -147,899 -68,589 34,231 62.58%
NOSH 3,866,114 3,652,962 3,514,615 2,914,782 214,347 214,342 213,947 61.92%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 50.93% 26.43% 67.19% 340.97% -87.04% -120.97% -11.32% -
ROE 1.92% 1.82% 10.18% 24.82% 0.00% 0.00% -105.60% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.62 1.34 2.79 0.94 37.24 41.13 106.81 -57.57%
EPS 0.32 0.35 1.87 3.62 -33.38 -46.02 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.195 0.184 0.146 -0.69 -0.32 0.16 0.41%
Adjusted Per Share Value based on latest NOSH - 2,914,782
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.56 1.15 2.30 0.65 1.88 2.07 5.37 -31.36%
EPS 0.29 0.30 1.55 2.48 -1.68 -2.32 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 0.1675 0.1521 0.1001 -0.0348 -0.0161 0.008 62.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.055 0.10 0.19 0.32 0.265 0.21 0.08 -
P/RPS 8.89 7.46 6.82 33.93 0.71 0.51 0.07 124.03%
P/EPS 17.45 28.22 10.15 8.83 -0.79 -0.46 -0.47 -
EY 5.73 3.54 9.85 11.32 -125.94 -219.16 -211.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 1.03 2.19 0.00 0.00 0.50 -6.21%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 25/08/16 25/08/15 28/08/14 29/08/13 30/08/12 26/08/11 -
Price 0.05 0.10 0.11 0.49 0.61 0.20 0.05 -
P/RPS 8.08 7.46 3.95 51.96 1.64 0.49 0.05 133.20%
P/EPS 15.87 28.22 5.88 13.52 -1.83 -0.43 -0.30 -
EY 6.30 3.54 17.02 7.40 -54.71 -230.12 -337.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.51 0.60 3.36 0.00 0.00 0.31 -0.54%

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