[SUMATEC] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -20.67%
YoY- -197.75%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 0 5,970 16,452 61,420 88,624 54,978 0 -
PBT -4,764 -1,560 -6,162 30,214 62,142 24,176 -15,030 -17.42%
Tax 0 -40 0 -6,000 -4,400 -232 -6,418 -
NP -4,764 -1,600 -6,162 24,214 57,742 23,944 -21,448 -22.16%
-
NP to SH -4,764 -1,600 -6,162 24,214 57,742 22,348 -18,322 -20.10%
-
Tax Rate - - - 19.86% 7.08% 0.96% - -
Total Cost 4,764 7,570 22,614 37,206 30,882 31,034 21,448 -22.16%
-
Net Worth 510,327 438,030 634,042 715,413 640,031 418,308 -148,034 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 510,327 438,030 634,042 715,413 640,031 418,308 -148,034 -
NOSH 4,252,725 4,252,725 3,866,114 3,668,787 3,478,433 2,865,128 214,543 64.47%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.00% -26.80% -37.45% 39.42% 65.15% 43.55% 0.00% -
ROE -0.93% -0.37% -0.97% 3.38% 9.02% 5.34% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.14 0.43 1.67 2.55 1.92 0.00 -
EPS -0.12 -0.04 -0.16 0.66 1.66 0.78 -8.54 -50.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.103 0.164 0.195 0.184 0.146 -0.69 -
Adjusted Per Share Value based on latest NOSH - 4,252,725
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.14 0.39 1.44 2.08 1.29 0.00 -
EPS -0.12 -0.04 -0.14 0.57 1.36 0.53 -0.43 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.103 0.1491 0.1682 0.1505 0.0984 -0.0348 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.01 0.045 0.055 0.10 0.19 0.32 0.265 -
P/RPS 0.00 32.06 12.92 5.97 7.46 16.68 0.00 -
P/EPS -8.93 -119.61 -34.51 15.15 11.45 41.03 -3.10 19.27%
EY -11.20 -0.84 -2.90 6.60 8.74 2.44 -32.23 -16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.44 0.34 0.51 1.03 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 24/08/18 30/08/17 25/08/16 25/08/15 28/08/14 29/08/13 -
Price 0.03 0.035 0.05 0.10 0.11 0.49 0.61 -
P/RPS 0.00 24.93 11.75 5.97 4.32 25.54 0.00 -
P/EPS -26.78 -93.03 -31.37 15.15 6.63 62.82 -7.14 24.63%
EY -3.73 -1.07 -3.19 6.60 15.09 1.59 -14.00 -19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.30 0.51 0.60 3.36 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