[SUMATEC] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
22-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.88%
YoY- -356.17%
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,984 19,836 23,799 26,367 29,041 20,297 23,923 -74.94%
PBT -2,723 -63,450 -57,376 -58,476 -59,676 1,607 11,604 -
Tax -20 -4,011 -4,011 -3,991 -3,991 1,783 580 -
NP -2,743 -67,461 -61,387 -62,467 -63,667 3,390 12,184 -
-
NP to SH -2,743 -67,461 -61,387 -62,467 -63,667 3,390 12,184 -
-
Tax Rate - - - - - -110.95% -5.00% -
Total Cost 5,727 87,297 85,186 88,834 92,708 16,907 11,739 -37.94%
-
Net Worth 433,777 438,030 438,030 442,283 575,825 629,284 634,042 -22.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 433,777 438,030 438,030 442,283 575,825 629,284 634,042 -22.30%
NOSH 4,252,725 4,252,725 4,252,725 4,252,725 4,252,725 3,813,846 3,866,114 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -91.92% -340.09% -257.94% -236.91% -219.23% 16.70% 50.93% -
ROE -0.63% -15.40% -14.01% -14.12% -11.06% 0.54% 1.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.07 0.47 0.56 0.62 0.70 0.53 0.62 -76.54%
EPS -0.06 -1.59 -1.44 -1.47 -1.53 0.09 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.103 0.103 0.104 0.1387 0.165 0.164 -27.07%
Adjusted Per Share Value based on latest NOSH - 4,252,725
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.07 0.47 0.56 0.62 0.68 0.48 0.56 -74.90%
EPS -0.06 -1.59 -1.44 -1.47 -1.50 0.08 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.103 0.103 0.104 0.1354 0.148 0.1491 -22.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.01 0.03 0.045 0.065 0.05 0.055 0.055 -
P/RPS 14.25 6.43 8.04 10.48 7.15 10.33 8.89 36.84%
P/EPS -15.50 -1.89 -3.12 -4.43 -3.26 61.88 17.45 -
EY -6.45 -52.88 -32.08 -22.60 -30.67 1.62 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.29 0.44 0.62 0.36 0.33 0.34 -55.67%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 07/03/19 30/11/18 24/08/18 22/06/18 28/02/18 30/11/17 30/08/17 -
Price 0.01 0.025 0.035 0.045 0.08 0.045 0.05 -
P/RPS 14.25 5.36 6.25 7.26 11.44 8.46 8.08 45.82%
P/EPS -15.50 -1.58 -2.42 -3.06 -5.22 50.63 15.87 -
EY -6.45 -63.45 -41.24 -32.64 -19.17 1.98 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.24 0.34 0.43 0.58 0.27 0.30 -51.82%

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