[SUMATEC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -55.45%
YoY- 45.95%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,589 12,155 24,819 0 35,744 42,849 72,431 -31.31%
PBT 14,955 7,836 18,400 -8,484 -16,037 -622 1,777 42.57%
Tax -1,203 1,523 -3,895 -181 -7 -1 -23,187 -38.90%
NP 13,752 9,359 14,505 -8,665 -16,044 -623 -21,410 -
-
NP to SH 13,752 9,359 14,476 -6,131 -11,344 -5,126 -21,465 -
-
Tax Rate 8.04% -19.44% 21.17% - - - 1,304.84% -
Total Cost -6,163 2,796 10,314 8,665 51,788 43,472 93,841 -
-
Net Worth 721,279 648,197 582,186 -152,203 -79,343 30,026 75,569 45.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 721,279 648,197 582,186 -152,203 -79,343 30,026 75,569 45.59%
NOSH 3,866,000 3,466,296 3,146,956 214,370 214,442 214,476 160,786 69.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 181.21% 77.00% 58.44% 0.00% -44.89% -1.45% -29.56% -
ROE 1.91% 1.44% 2.49% 0.00% 0.00% -17.07% -28.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.20 0.35 0.79 0.00 16.67 19.98 45.05 -59.42%
EPS 0.37 0.27 0.46 -2.86 -5.29 -2.39 -13.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.187 0.185 -0.71 -0.37 0.14 0.47 -13.70%
Adjusted Per Share Value based on latest NOSH - 214,370
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.18 0.29 0.58 0.00 0.84 1.01 1.70 -31.19%
EPS 0.32 0.22 0.34 -0.14 -0.27 -0.12 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1524 0.1369 -0.0358 -0.0187 0.0071 0.0178 45.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.085 0.14 0.41 0.615 0.20 0.05 0.26 -
P/RPS 41.64 39.92 51.99 0.00 0.00 0.25 0.58 103.73%
P/EPS 22.98 51.85 89.13 -21.50 -3.78 -2.09 -1.95 -
EY 4.35 1.93 1.12 -4.65 -26.45 -47.80 -51.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 2.22 0.00 0.00 0.36 0.55 -3.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 27/11/14 18/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.06 0.145 0.265 0.39 0.19 0.27 0.28 -
P/RPS 29.39 41.35 33.60 0.00 0.00 1.35 0.62 90.12%
P/EPS 16.22 53.70 57.61 -13.64 -3.59 -11.30 -2.10 -
EY 6.16 1.86 1.74 -7.33 -27.84 -8.85 -47.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.78 1.43 0.00 0.00 1.93 0.60 -10.41%

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