[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1145.06%
YoY- 72.38%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170 240 175,017 186,330 193,798 187,508 214,725 -99.14%
PBT -93,696 -110,192 -53,932 7,684 12,768 10,860 -37,926 82.85%
Tax -20 -44 -12,750 -8 -8 -12 22 -
NP -93,716 -110,236 -66,682 7,676 12,760 10,848 -37,904 82.94%
-
NP to SH -60,296 -73,008 -73,632 -7,221 -580 -4,412 -35,491 42.42%
-
Tax Rate - - - 0.10% 0.06% 0.11% - -
Total Cost 93,886 110,476 241,699 178,654 181,038 176,660 252,629 -48.34%
-
Net Worth -68,615 -55,764 -38,586 29,969 33,142 34,603 16,077 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -68,615 -55,764 -38,586 29,969 33,142 34,603 16,077 -
NOSH 214,423 214,477 214,368 214,071 207,142 216,274 160,775 21.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -55,127.06% -45,931.67% -38.10% 4.12% 6.58% 5.79% -17.65% -
ROE 0.00% 0.00% 0.00% -24.10% -1.75% -12.75% -220.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.08 0.11 81.64 87.04 93.56 86.70 133.56 -99.29%
EPS -28.12 -34.04 -34.35 -3.37 -0.28 -2.04 -22.08 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.26 -0.18 0.14 0.16 0.16 0.10 -
Adjusted Per Share Value based on latest NOSH - 214,476
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.00 0.01 4.12 4.38 4.56 4.41 5.05 -
EPS -1.42 -1.72 -1.73 -0.17 -0.01 -0.10 -0.83 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0161 -0.0131 -0.0091 0.007 0.0078 0.0081 0.0038 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.22 0.05 0.08 0.28 0.28 -
P/RPS 264.88 196.60 0.27 0.06 0.09 0.32 0.21 11624.90%
P/EPS -0.75 -0.65 -0.64 -1.48 -28.57 -13.73 -1.27 -29.63%
EY -133.90 -154.73 -156.13 -67.47 -3.50 -7.29 -78.84 42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.36 0.50 1.75 2.80 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.20 0.20 0.21 0.27 0.05 0.09 0.28 -
P/RPS 252.26 178.73 0.26 0.31 0.05 0.10 0.21 11249.13%
P/EPS -0.71 -0.59 -0.61 -8.00 -17.86 -4.41 -1.27 -32.16%
EY -140.60 -170.20 -163.56 -12.49 -5.60 -22.67 -78.84 47.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.93 0.31 0.56 2.80 -

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