[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -11.72%
YoY- 49.04%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 61,420 62,796 62,583 75,289 88,624 111,912 81,117 -16.94%
PBT 30,214 8,976 30,232 51,876 62,142 83,932 53,507 -31.70%
Tax -6,000 0 -523 -902 -4,400 -5,000 -4,603 19.34%
NP 24,214 8,976 29,709 50,973 57,742 78,932 48,904 -37.44%
-
NP to SH 24,214 8,976 29,709 50,973 57,742 77,748 48,904 -37.44%
-
Tax Rate 19.86% 0.00% 1.73% 1.74% 7.08% 5.96% 8.60% -
Total Cost 37,206 53,820 32,874 24,316 30,882 32,980 32,213 10.09%
-
Net Worth 715,413 703,119 640,054 649,910 640,031 617,209 574,955 15.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 715,413 703,119 640,054 649,910 640,031 617,209 574,955 15.70%
NOSH 3,668,787 3,740,000 3,478,558 3,475,454 3,478,433 3,410,000 3,285,460 7.64%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 39.42% 14.29% 47.47% 67.70% 65.15% 70.53% 60.29% -
ROE 3.38% 1.28% 4.64% 7.84% 9.02% 12.60% 8.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.67 1.68 1.80 2.17 2.55 3.28 2.47 -22.98%
EPS 0.66 0.24 0.85 1.47 1.66 2.28 1.50 -42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.188 0.184 0.187 0.184 0.181 0.175 7.48%
Adjusted Per Share Value based on latest NOSH - 3,466,296
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.44 1.48 1.47 1.77 2.08 2.63 1.91 -17.17%
EPS 0.57 0.21 0.70 1.20 1.36 1.83 1.15 -37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1653 0.1505 0.1528 0.1505 0.1451 0.1352 15.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.10 0.115 0.125 0.14 0.19 0.22 0.205 -
P/RPS 5.97 6.85 6.95 6.46 7.46 6.70 8.30 -19.73%
P/EPS 15.15 47.92 14.64 9.55 11.45 9.65 13.77 6.58%
EY 6.60 2.09 6.83 10.48 8.74 10.36 7.26 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.68 0.75 1.03 1.22 1.17 -42.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 30/05/16 24/02/16 24/11/15 25/08/15 26/05/15 24/02/15 -
Price 0.10 0.11 0.115 0.145 0.11 0.19 0.21 -
P/RPS 5.97 6.55 6.39 6.69 4.32 5.79 8.51 -21.06%
P/EPS 15.15 45.83 13.47 9.89 6.63 8.33 14.11 4.85%
EY 6.60 2.18 7.43 10.11 15.09 12.00 7.09 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.63 0.78 0.60 1.05 1.20 -43.50%

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