[SUMATEC] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -60.25%
YoY- 334.73%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,492 4,166 15,699 27,978 13,743 0 60 70.80%
PBT 457 -743 2,244 20,983 4,852 -3,508 -27,548 -
Tax 0 0 0 -1,250 -116 -3,361 -11 -
NP 457 -743 2,244 19,733 4,736 -6,869 -27,559 -
-
NP to SH 457 -743 2,244 19,437 4,471 -5,217 -18,252 -
-
Tax Rate 0.00% - 0.00% 5.96% 2.39% - - -
Total Cost 1,035 4,909 13,455 8,245 9,007 6,869 27,619 -42.13%
-
Net Worth 442,283 637,908 703,119 617,209 423,254 -143,843 -55,764 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 442,283 637,908 703,119 617,209 423,254 -143,843 -55,764 -
NOSH 4,252,725 3,866,114 3,740,000 3,410,000 2,980,666 214,691 214,477 64.48%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 30.63% -17.83% 14.29% 70.53% 34.46% 0.00% -45,931.67% -
ROE 0.10% -0.12% 0.32% 3.15% 1.06% 0.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.04 0.11 0.42 0.82 0.46 0.00 0.03 4.90%
EPS 0.01 -0.02 0.06 0.57 0.15 -2.43 -8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.165 0.188 0.181 0.142 -0.67 -0.26 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.04 0.10 0.37 0.66 0.32 0.00 0.00 -
EPS 0.01 -0.02 0.05 0.46 0.11 -0.12 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.15 0.1653 0.1451 0.0995 -0.0338 -0.0131 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.065 0.075 0.115 0.22 0.285 0.185 0.22 -
P/RPS 185.27 69.60 27.40 26.81 61.81 0.00 786.42 -21.40%
P/EPS 604.87 -390.25 191.67 38.60 190.00 -7.61 -2.59 -
EY 0.17 -0.26 0.52 2.59 0.53 -13.14 -38.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.61 1.22 2.01 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/06/18 30/05/17 30/05/16 26/05/15 22/05/14 31/05/13 31/05/12 -
Price 0.045 0.06 0.11 0.19 0.265 0.195 0.20 -
P/RPS 128.27 55.68 26.21 23.16 57.47 0.00 714.92 -24.88%
P/EPS 418.76 -312.20 183.33 33.33 176.67 -8.02 -2.35 -
EY 0.24 -0.32 0.55 3.00 0.57 -12.46 -42.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.59 1.05 1.87 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