[SUMATEC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.76%
YoY- 185.7%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 16,664 62,796 111,912 54,972 0 240 187,508 -33.17%
PBT -2,972 8,976 83,932 19,408 -14,032 -110,192 10,860 -
Tax 0 0 -5,000 -464 -13,444 -44 -12 -
NP -2,972 8,976 78,932 18,944 -27,476 -110,236 10,848 -
-
NP to SH -2,972 8,976 77,748 17,884 -20,868 -73,008 -4,412 -6.36%
-
Tax Rate - 0.00% 5.96% 2.39% - - 0.11% -
Total Cost 19,636 53,820 32,980 36,028 27,476 110,476 176,660 -30.63%
-
Net Worth 637,908 703,119 617,209 423,254 -143,843 -55,764 34,603 62.46%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 637,908 703,119 617,209 423,254 -143,843 -55,764 34,603 62.46%
NOSH 3,866,114 3,740,000 3,410,000 2,980,666 214,691 214,477 216,274 61.62%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -17.83% 14.29% 70.53% 34.46% 0.00% -45,931.67% 5.79% -
ROE -0.47% 1.28% 12.60% 4.23% 0.00% 0.00% -12.75% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.43 1.68 3.28 1.84 0.00 0.11 86.70 -58.67%
EPS -0.08 0.24 2.28 0.60 -9.72 -34.04 -2.04 -41.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.188 0.181 0.142 -0.67 -0.26 0.16 0.51%
Adjusted Per Share Value based on latest NOSH - 2,980,666
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.39 1.48 2.63 1.29 0.00 0.01 4.41 -33.22%
EPS -0.07 0.21 1.83 0.42 -0.49 -1.72 -0.10 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1653 0.1451 0.0995 -0.0338 -0.0131 0.0081 62.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.075 0.115 0.22 0.285 0.185 0.22 0.28 -
P/RPS 17.40 6.85 6.70 15.45 0.00 196.60 0.32 94.52%
P/EPS -97.56 47.92 9.65 47.50 -1.90 -0.65 -13.73 38.61%
EY -1.02 2.09 10.36 2.11 -52.54 -154.73 -7.29 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 1.22 2.01 0.00 0.00 1.75 -20.23%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 26/05/15 22/05/14 31/05/13 31/05/12 30/05/11 -
Price 0.06 0.11 0.19 0.265 0.195 0.20 0.09 -
P/RPS 13.92 6.55 5.79 14.37 0.00 178.73 0.10 127.48%
P/EPS -78.05 45.83 8.33 44.17 -2.01 -0.59 -4.41 61.36%
EY -1.28 2.18 12.00 2.26 -49.85 -170.20 -22.67 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.59 1.05 1.87 0.00 0.00 0.56 -7.09%

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