[SUMATEC] QoQ Quarter 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- 49.94%
YoY- 269.98%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,978 28,810 24,819 13,745 13,743 0 0 -
PBT 20,983 23,018 18,400 7,237 4,852 90,570 -8,484 -
Tax -1,250 -592 -3,895 0 -116 -151 -181 263.07%
NP 19,733 22,426 14,505 7,237 4,736 90,419 -8,665 -
-
NP to SH 19,437 22,426 14,476 6,704 4,471 100,585 -6,131 -
-
Tax Rate 5.96% 2.57% 21.17% 0.00% 2.39% 0.17% - -
Total Cost 8,245 6,384 10,314 6,508 9,007 -90,419 8,665 -3.26%
-
Net Worth 617,209 595,490 582,186 425,558 423,254 424,024 -152,203 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 617,209 595,490 582,186 425,558 423,254 424,024 -152,203 -
NOSH 3,410,000 3,402,804 3,146,956 2,914,782 2,980,666 536,739 214,370 533.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 70.53% 77.84% 58.44% 52.65% 34.46% 0.00% 0.00% -
ROE 3.15% 3.77% 2.49% 1.58% 1.06% 23.72% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.82 0.85 0.79 0.47 0.46 0.00 0.00 -
EPS 0.57 0.69 0.46 0.23 0.15 18.74 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.175 0.185 0.146 0.142 0.79 -0.71 -
Adjusted Per Share Value based on latest NOSH - 2,914,782
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.66 0.68 0.58 0.32 0.32 0.00 0.00 -
EPS 0.46 0.53 0.34 0.16 0.11 2.37 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.14 0.1369 0.1001 0.0995 0.0997 -0.0358 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.22 0.205 0.41 0.32 0.285 0.275 0.615 -
P/RPS 26.81 24.21 51.99 67.86 61.81 0.00 0.00 -
P/EPS 38.60 31.11 89.13 139.13 190.00 1.47 -21.50 -
EY 2.59 3.21 1.12 0.72 0.53 68.15 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.17 2.22 2.19 2.01 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 27/11/14 28/08/14 22/05/14 28/02/14 18/11/13 -
Price 0.19 0.21 0.265 0.49 0.265 0.315 0.39 -
P/RPS 23.16 24.80 33.60 103.91 57.47 0.00 0.00 -
P/EPS 33.33 31.86 57.61 213.04 176.67 1.68 -13.64 -
EY 3.00 3.14 1.74 0.47 0.57 59.49 -7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.43 3.36 1.87 0.40 0.00 -

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