[SUMATEC] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 57.87%
YoY- -7.87%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,984 29,041 46,407 62,583 81,117 0 156,779 -48.31%
PBT -2,723 -59,676 29,792 30,232 53,507 71,400 -104,448 -45.53%
Tax -20 -3,991 -2,420 -523 -4,603 -369 -1,155 -49.12%
NP -2,743 -63,667 27,372 29,709 48,904 71,031 -105,603 -45.56%
-
NP to SH -2,743 -63,667 27,372 29,709 48,639 85,293 -92,526 -44.35%
-
Tax Rate - - 8.12% 1.73% 8.60% 0.52% - -
Total Cost 5,727 92,708 19,035 32,874 32,213 -71,031 262,382 -47.11%
-
Net Worth 433,777 575,825 717,239 702,880 595,490 424,024 -130,746 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 433,777 575,825 717,239 702,880 595,490 424,024 -130,746 -
NOSH 4,252,725 4,252,725 3,866,114 3,820,000 3,402,804 536,739 214,338 64.49%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -91.92% -219.23% 58.98% 47.47% 60.29% 0.00% -67.36% -
ROE -0.63% -11.06% 3.82% 4.23% 8.17% 20.12% 0.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.07 0.70 1.24 1.64 2.38 0.00 73.15 -68.59%
EPS -0.06 -1.53 0.73 0.78 1.43 15.89 -43.17 -66.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1387 0.191 0.184 0.175 0.79 -0.61 -
Adjusted Per Share Value based on latest NOSH - 3,866,114
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.07 0.68 1.09 1.47 1.91 0.00 3.69 -48.34%
EPS -0.06 -1.50 0.64 0.70 1.14 2.01 -2.18 -45.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1354 0.1687 0.1653 0.14 0.0997 -0.0307 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.01 0.05 0.075 0.125 0.205 0.275 0.19 -
P/RPS 14.25 7.15 6.07 7.63 8.60 0.00 0.26 94.83%
P/EPS -15.50 -3.26 10.29 16.07 14.34 1.73 -0.44 81.00%
EY -6.45 -30.67 9.72 6.22 6.97 57.79 -227.20 -44.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.36 0.39 0.68 1.17 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 07/03/19 28/02/18 28/02/17 24/02/16 24/02/15 28/02/14 28/02/13 -
Price 0.01 0.08 0.075 0.115 0.21 0.315 0.195 -
P/RPS 14.25 11.44 6.07 7.02 8.81 0.00 0.27 93.61%
P/EPS -15.50 -5.22 10.29 14.79 14.69 1.98 -0.45 80.33%
EY -6.45 -19.17 9.72 6.76 6.81 50.45 -221.38 -44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.58 0.39 0.63 1.20 0.40 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