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

Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -67.03%
YoY- 63.12%
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,489 13,743 0 0 0 0 156,779 -68.77%
PBT 12,088 4,852 63,075 -19,171 -7,515 -3,508 -104,448 -
Tax -116 -116 -370 -219 -3,209 -3,361 -1,155 -78.48%
NP 11,972 4,736 62,705 -19,390 -10,724 -6,869 -105,603 -
-
NP to SH 11,174 4,471 76,959 -15,302 -9,161 -5,217 -92,525 -
-
Tax Rate 0.96% 2.39% 0.59% - - - - -
Total Cost 15,517 9,007 -62,705 19,390 10,724 6,869 262,382 -84.89%
-
Net Worth 418,308 423,254 423,972 -152,162 -148,034 -143,843 -130,769 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 418,308 423,254 423,972 -152,162 -148,034 -143,843 -130,769 -
NOSH 2,865,128 2,980,666 536,673 214,313 214,543 214,691 214,376 465.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 43.55% 34.46% 0.00% 0.00% 0.00% 0.00% -67.36% -
ROE 2.67% 1.06% 18.15% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.96 0.46 0.00 0.00 0.00 0.00 73.13 -94.47%
EPS 0.39 0.15 14.34 -7.14 -4.27 -2.43 -43.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.142 0.79 -0.71 -0.69 -0.67 -0.61 -
Adjusted Per Share Value based on latest NOSH - 214,370
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.65 0.32 0.00 0.00 0.00 0.00 3.69 -68.67%
EPS 0.26 0.11 1.81 -0.36 -0.22 -0.12 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0995 0.0997 -0.0358 -0.0348 -0.0338 -0.0307 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.285 0.275 0.615 0.265 0.185 0.19 -
P/RPS 33.35 61.81 0.00 0.00 0.00 0.00 26.40 16.90%
P/EPS 82.05 190.00 1.92 -8.61 -6.21 -7.61 -0.41 -
EY 1.22 0.53 52.15 -11.61 -16.11 -13.14 -244.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.01 0.35 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 22/05/14 28/02/14 18/11/13 29/08/13 31/05/13 28/02/13 -
Price 0.49 0.265 0.315 0.39 0.61 0.195 0.195 -
P/RPS 51.07 57.47 0.00 0.00 0.00 0.00 27.09 52.78%
P/EPS 125.64 176.67 2.20 -5.46 -14.29 -8.02 -0.42 -
EY 0.80 0.57 45.52 -18.31 -7.00 -12.46 -238.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.87 0.40 0.00 0.00 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