[SUMATEC] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -50.03%
YoY- -5.88%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 0 23,799 23,923 48,981 97,941 27,488 79,813 -
PBT -4,324 -57,376 11,604 14,268 72,489 94,175 -68,287 -36.85%
Tax 0 -4,011 580 -1,323 -6,687 -448 -1,181 -
NP -4,324 -61,387 12,184 12,945 65,802 93,727 -69,468 -37.03%
-
NP to SH -4,324 -61,387 12,184 12,945 65,802 105,629 -71,539 -37.34%
-
Tax Rate - - -5.00% 9.27% 9.22% 0.48% - -
Total Cost 4,324 85,186 11,739 36,036 32,139 -66,239 149,281 -44.56%
-
Net Worth 510,327 438,030 634,042 712,327 646,689 425,558 -147,899 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 510,327 438,030 634,042 712,327 646,689 425,558 -147,899 -
NOSH 4,252,725 4,252,725 3,866,114 3,652,962 3,514,615 2,914,782 214,347 64.49%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.00% -257.94% 50.93% 26.43% 67.19% 340.97% -87.04% -
ROE -0.85% -14.01% 1.92% 1.82% 10.18% 24.82% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.56 0.62 1.34 2.79 0.94 37.24 -
EPS -0.10 -1.44 0.32 0.35 1.87 3.62 -33.38 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.103 0.164 0.195 0.184 0.146 -0.69 -
Adjusted Per Share Value based on latest NOSH - 3,866,114
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.00 0.56 0.56 1.15 2.30 0.65 1.88 -
EPS -0.10 -1.44 0.29 0.30 1.55 2.48 -1.68 -37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.103 0.1491 0.1675 0.1521 0.1001 -0.0348 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.01 0.045 0.055 0.10 0.19 0.32 0.265 -
P/RPS 0.00 8.04 8.89 7.46 6.82 33.93 0.71 -
P/EPS -9.84 -3.12 17.45 28.22 10.15 8.83 -0.79 52.22%
EY -10.17 -32.08 5.73 3.54 9.85 11.32 -125.94 -34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.44 0.34 0.51 1.03 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 24/08/18 30/08/17 25/08/16 25/08/15 28/08/14 29/08/13 -
Price 0.03 0.035 0.05 0.10 0.11 0.49 0.61 -
P/RPS 0.00 6.25 8.08 7.46 3.95 51.96 1.64 -
P/EPS -29.51 -2.42 15.87 28.22 5.88 13.52 -1.83 58.91%
EY -3.39 -41.24 6.30 3.54 17.02 7.40 -54.71 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.30 0.51 0.60 3.36 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