[SUMATEC] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 54.92%
YoY- -77.7%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,852 8,108 6,116 28,810 0 44,069 45,221 -15.15%
PBT -61,553 -270 -8,675 23,018 90,570 -41,564 -46,405 4.81%
Tax -3,991 1,783 154 -592 -151 -1,137 -12,754 -17.58%
NP -65,544 1,513 -8,521 22,426 90,419 -42,701 -59,159 1.72%
-
NP to SH -65,544 1,513 -8,521 22,426 100,585 -51,034 -63,375 0.56%
-
Tax Rate - - - 2.57% 0.17% - - -
Total Cost 82,396 6,595 14,637 6,384 -90,419 86,770 104,380 -3.86%
-
Net Worth 575,825 717,239 702,880 595,490 424,024 -130,746 -38,591 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 575,825 717,239 702,880 595,490 424,024 -130,746 -38,591 -
NOSH 4,252,725 3,866,114 3,820,000 3,402,804 536,739 214,338 214,394 64.45%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -388.94% 18.66% -139.32% 77.84% 0.00% -96.90% -130.82% -
ROE -11.38% 0.21% -1.21% 3.77% 23.72% 0.00% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.41 0.22 0.16 0.85 0.00 20.56 21.09 -48.11%
EPS -1.58 0.04 -0.24 0.69 18.74 -23.81 -29.56 -38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1387 0.191 0.184 0.175 0.79 -0.61 -0.18 -
Adjusted Per Share Value based on latest NOSH - 3,402,804
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.40 0.19 0.14 0.68 0.00 1.04 1.06 -14.97%
EPS -1.54 0.04 -0.20 0.53 2.37 -1.20 -1.49 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1687 0.1653 0.14 0.0997 -0.0307 -0.0091 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.05 0.075 0.125 0.205 0.275 0.19 0.22 -
P/RPS 12.32 34.74 78.07 24.21 0.00 0.00 1.04 50.92%
P/EPS -3.17 186.15 -56.04 31.11 1.47 -0.70 -0.74 27.41%
EY -31.58 0.54 -1.78 3.21 68.15 -142.96 -134.36 -21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.68 1.17 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 24/02/16 24/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.08 0.075 0.115 0.21 0.315 0.195 0.21 -
P/RPS 19.71 34.74 71.83 24.80 0.00 0.00 1.00 64.27%
P/EPS -5.07 186.15 -51.55 31.86 1.68 -0.72 -0.71 38.72%
EY -19.73 0.54 -1.94 3.14 59.49 -139.29 -140.76 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.39 0.63 1.20 0.40 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