[SUMATEC] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1978.08%
YoY- -332.6%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,836 23,799 26,367 29,041 20,297 23,923 34,874 -31.32%
PBT -63,450 -57,376 -58,476 -59,676 1,607 11,604 26,805 -
Tax -4,011 -4,011 -3,991 -3,991 1,783 580 -2,420 40.00%
NP -67,461 -61,387 -62,467 -63,667 3,390 12,184 24,385 -
-
NP to SH -67,461 -61,387 -62,467 -63,667 3,390 12,184 24,385 -
-
Tax Rate - - - - -110.95% -5.00% 9.03% -
Total Cost 87,297 85,186 88,834 92,708 16,907 11,739 10,489 310.15%
-
Net Worth 438,030 438,030 442,283 575,825 629,284 634,042 637,908 -22.14%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 438,030 438,030 442,283 575,825 629,284 634,042 637,908 -22.14%
NOSH 4,252,725 4,252,725 4,252,725 4,252,725 3,813,846 3,866,114 3,866,114 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -340.09% -257.94% -236.91% -219.23% 16.70% 50.93% 69.92% -
ROE -15.40% -14.01% -14.12% -11.06% 0.54% 1.92% 3.82% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.47 0.56 0.62 0.70 0.53 0.62 0.90 -35.12%
EPS -1.59 -1.44 -1.47 -1.53 0.09 0.32 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.103 0.104 0.1387 0.165 0.164 0.165 -26.93%
Adjusted Per Share Value based on latest NOSH - 4,252,725
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.47 0.56 0.62 0.68 0.48 0.56 0.82 -30.97%
EPS -1.59 -1.44 -1.47 -1.50 0.08 0.29 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.103 0.104 0.1354 0.148 0.1491 0.15 -22.14%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.03 0.045 0.065 0.05 0.055 0.055 0.075 -
P/RPS 6.43 8.04 10.48 7.15 10.33 8.89 8.31 -15.70%
P/EPS -1.89 -3.12 -4.43 -3.26 61.88 17.45 11.89 -
EY -52.88 -32.08 -22.60 -30.67 1.62 5.73 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.62 0.36 0.33 0.34 0.45 -25.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 24/08/18 22/06/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 0.025 0.035 0.045 0.08 0.045 0.05 0.06 -
P/RPS 5.36 6.25 7.26 11.44 8.46 8.08 6.65 -13.37%
P/EPS -1.58 -2.42 -3.06 -5.22 50.63 15.87 9.51 -
EY -63.45 -41.24 -32.64 -19.17 1.98 6.30 10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.43 0.58 0.27 0.30 0.36 -23.66%

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