[SUMATEC] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -72.18%
YoY- -80.45%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 23,799 26,367 29,041 20,297 23,923 34,874 46,407 -36.00%
PBT -57,376 -58,476 -59,676 1,607 11,604 26,805 29,792 -
Tax -4,011 -3,991 -3,991 1,783 580 -2,420 -2,420 40.18%
NP -61,387 -62,467 -63,667 3,390 12,184 24,385 27,372 -
-
NP to SH -61,387 -62,467 -63,667 3,390 12,184 24,385 27,372 -
-
Tax Rate - - - -110.95% -5.00% 9.03% 8.12% -
Total Cost 85,186 88,834 92,708 16,907 11,739 10,489 19,035 172.31%
-
Net Worth 438,030 442,283 575,825 629,284 634,042 637,908 717,239 -28.08%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 438,030 442,283 575,825 629,284 634,042 637,908 717,239 -28.08%
NOSH 4,252,725 4,252,725 4,252,725 3,813,846 3,866,114 3,866,114 3,866,114 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -257.94% -236.91% -219.23% 16.70% 50.93% 69.92% 58.98% -
ROE -14.01% -14.12% -11.06% 0.54% 1.92% 3.82% 3.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.56 0.62 0.70 0.53 0.62 0.90 1.24 -41.22%
EPS -1.44 -1.47 -1.53 0.09 0.32 0.63 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.104 0.1387 0.165 0.164 0.165 0.191 -33.82%
Adjusted Per Share Value based on latest NOSH - 3,813,846
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.56 0.62 0.68 0.48 0.56 0.82 1.09 -35.93%
EPS -1.44 -1.47 -1.50 0.08 0.29 0.57 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.104 0.1354 0.148 0.1491 0.15 0.1687 -28.09%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.045 0.065 0.05 0.055 0.055 0.075 0.075 -
P/RPS 8.04 10.48 7.15 10.33 8.89 8.31 6.07 20.67%
P/EPS -3.12 -4.43 -3.26 61.88 17.45 11.89 10.29 -
EY -32.08 -22.60 -30.67 1.62 5.73 8.41 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.36 0.33 0.34 0.45 0.39 8.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 22/06/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 -
Price 0.035 0.045 0.08 0.045 0.05 0.06 0.075 -
P/RPS 6.25 7.26 11.44 8.46 8.08 6.65 6.07 1.97%
P/EPS -2.42 -3.06 -5.22 50.63 15.87 9.51 10.29 -
EY -41.24 -32.64 -19.17 1.98 6.30 10.51 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.58 0.27 0.30 0.36 0.39 -8.76%

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