[SUMATEC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 48.54%
YoY- 158.38%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 15,699 62,583 56,467 44,312 27,978 81,117 52,308 -55.14%
PBT 2,244 30,232 38,907 31,071 20,983 53,507 30,488 -82.40%
Tax 0 -523 -677 -2,200 -1,250 -4,603 -4,011 -
NP 2,244 29,709 38,230 28,871 19,733 48,904 26,477 -80.67%
-
NP to SH 2,244 29,709 38,230 28,871 19,437 48,904 25,650 -80.26%
-
Tax Rate 0.00% 1.73% 1.74% 7.08% 5.96% 8.60% 13.16% -
Total Cost 13,455 32,874 18,237 15,441 8,245 32,213 25,831 -35.23%
-
Net Worth 703,119 640,054 649,910 640,031 617,209 574,955 571,716 14.77%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 703,119 640,054 649,910 640,031 617,209 574,955 571,716 14.77%
NOSH 3,740,000 3,478,558 3,475,454 3,478,433 3,410,000 3,285,460 3,090,361 13.55%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.29% 47.47% 67.70% 65.15% 70.53% 60.29% 50.62% -
ROE 0.32% 4.64% 5.88% 4.51% 3.15% 8.51% 4.49% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.42 1.80 1.62 1.27 0.82 2.47 1.69 -60.43%
EPS 0.06 0.85 1.10 0.83 0.57 1.50 0.83 -82.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.184 0.187 0.184 0.181 0.175 0.185 1.07%
Adjusted Per Share Value based on latest NOSH - 3,514,615
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.37 1.47 1.33 1.04 0.66 1.91 1.23 -55.07%
EPS 0.05 0.70 0.90 0.68 0.46 1.15 0.60 -80.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1505 0.1528 0.1505 0.1451 0.1352 0.1344 14.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.115 0.125 0.14 0.19 0.22 0.205 0.41 -
P/RPS 27.40 6.95 8.62 14.91 26.81 8.30 24.22 8.56%
P/EPS 191.67 14.64 12.73 22.89 38.60 13.77 49.40 146.71%
EY 0.52 6.83 7.86 4.37 2.59 7.26 2.02 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.75 1.03 1.22 1.17 2.22 -57.70%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 24/02/16 24/11/15 25/08/15 26/05/15 24/02/15 27/11/14 -
Price 0.11 0.115 0.145 0.11 0.19 0.21 0.265 -
P/RPS 26.21 6.39 8.92 8.63 23.16 8.51 15.66 40.92%
P/EPS 183.33 13.47 13.18 13.25 33.33 14.11 31.93 220.30%
EY 0.55 7.43 7.59 7.55 3.00 7.09 3.13 -68.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.78 0.60 1.05 1.20 1.43 -44.54%

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