[SUMATEC] QoQ Cumulative 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- 129.55%
YoY- 267.63%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,312 27,978 81,117 52,308 27,489 13,743 0 -
PBT 31,071 20,983 53,507 30,488 12,088 4,852 63,075 -37.70%
Tax -2,200 -1,250 -4,603 -4,011 -116 -116 -370 229.27%
NP 28,871 19,733 48,904 26,477 11,972 4,736 62,705 -40.45%
-
NP to SH 28,871 19,437 48,904 25,650 11,174 4,471 76,959 -48.07%
-
Tax Rate 7.08% 5.96% 8.60% 13.16% 0.96% 2.39% 0.59% -
Total Cost 15,441 8,245 32,213 25,831 15,517 9,007 -62,705 -
-
Net Worth 640,031 617,209 574,955 571,716 418,308 423,254 423,972 31.69%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 640,031 617,209 574,955 571,716 418,308 423,254 423,972 31.69%
NOSH 3,478,433 3,410,000 3,285,460 3,090,361 2,865,128 2,980,666 536,673 248.82%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 65.15% 70.53% 60.29% 50.62% 43.55% 34.46% 0.00% -
ROE 4.51% 3.15% 8.51% 4.49% 2.67% 1.06% 18.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.27 0.82 2.47 1.69 0.96 0.46 0.00 -
EPS 0.83 0.57 1.50 0.83 0.39 0.15 14.34 -85.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.181 0.175 0.185 0.146 0.142 0.79 -62.24%
Adjusted Per Share Value based on latest NOSH - 3,146,956
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.04 0.66 1.91 1.23 0.65 0.32 0.00 -
EPS 0.68 0.46 1.15 0.60 0.26 0.11 1.81 -48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.1451 0.1352 0.1344 0.0984 0.0995 0.0997 31.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.19 0.22 0.205 0.41 0.32 0.285 0.275 -
P/RPS 14.91 26.81 8.30 24.22 33.35 61.81 0.00 -
P/EPS 22.89 38.60 13.77 49.40 82.05 190.00 1.92 424.24%
EY 4.37 2.59 7.26 2.02 1.22 0.53 52.15 -80.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.22 1.17 2.22 2.19 2.01 0.35 105.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 24/02/15 27/11/14 28/08/14 22/05/14 28/02/14 -
Price 0.11 0.19 0.21 0.265 0.49 0.265 0.315 -
P/RPS 8.63 23.16 8.51 15.66 51.07 57.47 0.00 -
P/EPS 13.25 33.33 14.11 31.93 125.64 176.67 2.20 232.11%
EY 7.55 3.00 7.09 3.13 0.80 0.57 45.52 -69.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.05 1.20 1.43 3.36 1.87 0.40 31.13%

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