[SUMATEC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -110.86%
YoY- -133.11%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,041 16,252 16,452 16,664 46,407 51,065 61,420 -39.22%
PBT -59,676 2,502 -6,162 -2,972 29,792 62,061 30,214 -
Tax -3,991 0 0 0 -2,420 -5,604 -6,000 -23.74%
NP -63,667 2,502 -6,162 -2,972 27,372 56,457 24,214 -
-
NP to SH -63,667 2,502 -6,162 -2,972 27,372 56,457 24,214 -
-
Tax Rate - 0.00% - - 8.12% 9.03% 19.86% -
Total Cost 92,708 13,749 22,614 19,636 19,035 -5,392 37,206 83.49%
-
Net Worth 575,825 619,409 634,042 637,908 717,239 721,279 715,413 -13.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 575,825 619,409 634,042 637,908 717,239 721,279 715,413 -13.43%
NOSH 4,252,725 3,753,998 3,866,114 3,866,114 3,866,114 3,866,000 3,668,787 10.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -219.23% 15.40% -37.45% -17.83% 58.98% 110.56% 39.42% -
ROE -11.06% 0.40% -0.97% -0.47% 3.82% 7.83% 3.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.70 0.43 0.43 0.43 1.24 1.37 1.67 -43.90%
EPS -1.62 0.07 -0.16 -0.08 0.73 0.93 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1387 0.165 0.164 0.165 0.191 0.194 0.195 -20.26%
Adjusted Per Share Value based on latest NOSH - 3,866,114
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.68 0.38 0.39 0.39 1.09 1.20 1.44 -39.27%
EPS -1.50 0.06 -0.14 -0.07 0.64 1.33 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1457 0.1491 0.15 0.1687 0.1696 0.1682 -13.43%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.05 0.055 0.055 0.075 0.075 0.085 0.10 -
P/RPS 7.15 12.70 12.92 17.40 6.07 6.19 5.97 12.74%
P/EPS -3.26 82.50 -34.51 -97.56 10.29 5.60 15.15 -
EY -30.67 1.21 -2.90 -1.02 9.72 17.86 6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.34 0.45 0.39 0.44 0.51 -20.67%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 23/11/16 25/08/16 -
Price 0.08 0.045 0.05 0.06 0.075 0.06 0.10 -
P/RPS 11.44 10.39 11.75 13.92 6.07 4.37 5.97 54.09%
P/EPS -5.22 67.50 -31.37 -78.05 10.29 3.95 15.15 -
EY -19.17 1.48 -3.19 -1.28 9.72 25.31 6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.27 0.30 0.36 0.39 0.31 0.51 8.92%

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