[SUMATEC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 96.89%
YoY- -259.16%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 175,017 139,748 96,899 46,877 214,725 157,958 85,527 60.97%
PBT -53,932 5,763 6,384 2,715 -37,926 3,627 1,849 -
Tax -12,750 -6 -4 -3 22 -23,165 22 -
NP -66,682 5,757 6,380 2,712 -37,904 -19,538 1,871 -
-
NP to SH -73,632 -5,416 -290 -1,103 -35,491 -19,611 1,854 -
-
Tax Rate - 0.10% 0.06% 0.11% - 638.68% -1.19% -
Total Cost 241,699 133,991 90,519 44,165 252,629 177,496 83,656 102.46%
-
Net Worth -38,586 29,969 33,142 34,603 16,077 75,550 53,201 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -38,586 29,969 33,142 34,603 16,077 75,550 53,201 -
NOSH 214,368 214,071 207,142 216,274 160,775 160,745 161,217 20.85%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -38.10% 4.12% 6.58% 5.79% -17.65% -12.37% 2.19% -
ROE 0.00% -18.07% -0.88% -3.19% -220.75% -25.96% 3.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.64 65.28 46.78 21.67 133.56 98.27 53.05 33.18%
EPS -34.35 -2.53 -0.14 -0.51 -22.08 -12.20 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.18 0.14 0.16 0.16 0.10 0.47 0.33 -
Adjusted Per Share Value based on latest NOSH - 216,274
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.12 3.29 2.28 1.10 5.05 3.71 2.01 61.15%
EPS -1.73 -0.13 -0.01 -0.03 -0.83 -0.46 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0091 0.007 0.0078 0.0081 0.0038 0.0178 0.0125 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.22 0.05 0.08 0.28 0.28 0.26 0.25 -
P/RPS 0.27 0.08 0.17 1.29 0.21 0.26 0.47 -30.82%
P/EPS -0.64 -1.98 -57.14 -54.90 -1.27 -2.13 21.74 -
EY -156.13 -50.60 -1.75 -1.82 -78.84 -46.92 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.50 1.75 2.80 0.55 0.76 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.21 0.27 0.05 0.09 0.28 0.28 0.25 -
P/RPS 0.26 0.41 0.11 0.42 0.21 0.28 0.47 -32.53%
P/EPS -0.61 -10.67 -35.71 -17.65 -1.27 -2.30 21.74 -
EY -163.56 -9.37 -2.80 -5.67 -78.84 -43.57 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.93 0.31 0.56 2.80 0.60 0.76 -

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