[SUMATEC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 32.42%
YoY- 49.04%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,985 12,189 38,299 56,467 52,308 0 112,710 -45.38%
PBT -1,897 1,877 46,546 38,907 30,488 -19,171 -62,885 -44.19%
Tax -20 0 -4,203 -677 -4,011 -219 -18 1.77%
NP -1,917 1,877 42,343 38,230 26,477 -19,390 -62,903 -44.09%
-
NP to SH -1,917 1,877 42,343 38,230 25,650 -15,302 -41,492 -40.08%
-
Tax Rate - 0.00% 9.03% 1.74% 13.16% - - -
Total Cost 4,902 10,312 -4,044 18,237 25,831 19,390 175,613 -44.90%
-
Net Worth 438,030 619,410 721,279 649,910 571,716 -152,162 -79,297 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 438,030 619,410 721,279 649,910 571,716 -152,162 -79,297 -
NOSH 4,252,725 3,753,999 3,866,000 3,475,454 3,090,361 214,313 214,318 64.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -64.22% 15.40% 110.56% 67.70% 50.62% 0.00% -55.81% -
ROE -0.44% 0.30% 5.87% 5.88% 4.49% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.07 0.32 1.03 1.62 1.69 0.00 52.59 -66.81%
EPS -0.05 0.05 0.70 1.10 0.83 -7.14 -19.36 -62.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.165 0.194 0.187 0.185 -0.71 -0.37 -
Adjusted Per Share Value based on latest NOSH - 3,466,296
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.07 0.29 0.90 1.33 1.23 0.00 2.65 -45.41%
EPS -0.05 0.04 1.00 0.90 0.60 -0.36 -0.98 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1457 0.1696 0.1528 0.1344 -0.0358 -0.0186 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.03 0.055 0.085 0.14 0.41 0.615 0.20 -
P/RPS 42.74 16.94 8.25 8.62 24.22 0.00 504.28 -33.71%
P/EPS -66.55 110.00 7.46 12.73 49.40 -8.61 -1.03 100.25%
EY -1.50 0.91 13.40 7.86 2.02 -11.61 -96.80 -50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.44 0.75 2.22 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 23/11/16 24/11/15 27/11/14 18/11/13 30/11/12 -
Price 0.025 0.045 0.06 0.145 0.265 0.39 0.19 -
P/RPS 35.62 13.86 5.82 8.92 15.66 0.00 479.06 -35.14%
P/EPS -55.46 90.00 5.27 13.18 31.93 -5.46 -0.98 95.88%
EY -1.80 1.11 18.98 7.59 3.13 -18.31 -101.89 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.78 1.43 0.00 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