[SUMATEC] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 34.82%
YoY- -1563.22%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 16,334 13,745 0 26 50,021 37,285 50,829 -17.23%
PBT 10,088 7,237 -4,006 -19,299 3,670 1,173 2,710 24.47%
Tax -950 0 152 0 -1 7 -2 179.19%
NP 9,138 7,237 -3,854 -19,299 3,669 1,180 2,708 22.45%
-
NP to SH 9,138 6,704 -3,944 -11,896 813 1,162 2,714 22.41%
-
Tax Rate 9.42% 0.00% - - 0.03% -0.60% 0.07% -
Total Cost 7,196 6,508 3,854 19,325 46,352 36,105 48,121 -27.13%
-
Net Worth 646,689 425,558 -147,899 -68,589 34,231 53,258 119,545 32.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 646,689 425,558 -147,899 -68,589 34,231 53,258 119,545 32.47%
NOSH 3,514,615 2,914,782 214,347 214,342 213,947 161,388 161,547 67.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 55.94% 52.65% 0.00% -74,226.92% 7.33% 3.16% 5.33% -
ROE 1.41% 1.58% 0.00% 0.00% 2.38% 2.18% 2.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.46 0.47 0.00 0.01 23.38 23.10 31.46 -50.53%
EPS 0.26 0.23 -1.84 -5.55 0.38 0.72 1.68 -26.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.146 -0.69 -0.32 0.16 0.33 0.74 -20.69%
Adjusted Per Share Value based on latest NOSH - 214,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.38 0.32 0.00 0.00 1.18 0.88 1.20 -17.43%
EPS 0.21 0.16 -0.09 -0.28 0.02 0.03 0.06 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1001 -0.0348 -0.0161 0.008 0.0125 0.0281 32.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.19 0.32 0.265 0.21 0.08 0.25 0.47 -
P/RPS 40.88 67.86 0.00 1,731.23 0.34 1.08 1.49 73.62%
P/EPS 73.08 139.13 -14.40 -3.78 21.05 34.72 27.98 17.34%
EY 1.37 0.72 -6.94 -26.43 4.75 2.88 3.57 -14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.19 0.00 0.00 0.50 0.76 0.64 8.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 0.11 0.49 0.61 0.20 0.05 0.25 0.45 -
P/RPS 23.67 103.91 0.00 1,648.79 0.21 1.08 1.43 59.60%
P/EPS 42.31 213.04 -33.15 -3.60 13.16 34.72 26.79 7.91%
EY 2.36 0.47 -3.02 -27.75 7.60 2.88 3.73 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.36 0.00 0.00 0.31 0.76 0.61 -0.27%

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