[SUMATEC] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 67.68%
YoY- -57.18%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 46,877 59,194 72,431 37,285 48,242 25,251 48,712 -2.52%
PBT 2,715 -10,844 1,777 1,173 677 -71,660 743 137.42%
Tax -3 2 -23,187 7 16 2 -2 31.06%
NP 2,712 -10,842 -21,410 1,180 693 -71,658 741 137.67%
-
NP to SH -1,103 -14,393 -21,465 1,162 693 -71,413 744 -
-
Tax Rate 0.11% - 1,304.84% -0.60% -2.36% - 0.27% -
Total Cost 44,165 70,036 93,841 36,105 47,549 96,909 47,971 -5.36%
-
Net Worth 34,603 16,081 75,569 53,258 51,572 51,442 119,686 -56.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 34,603 16,081 75,569 53,258 51,572 51,442 119,686 -56.30%
NOSH 216,274 160,815 160,786 161,388 161,162 160,756 161,739 21.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.79% -18.32% -29.56% 3.16% 1.44% -283.78% 1.52% -
ROE -3.19% -89.50% -28.40% 2.18% 1.34% -138.82% 0.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.67 36.81 45.05 23.10 29.93 15.71 30.12 -19.72%
EPS -0.51 -8.95 -13.35 0.72 0.43 -44.42 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.10 0.47 0.33 0.32 0.32 0.74 -64.00%
Adjusted Per Share Value based on latest NOSH - 161,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.10 1.39 1.70 0.88 1.13 0.59 1.15 -2.92%
EPS -0.03 -0.34 -0.50 0.03 0.02 -1.68 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0038 0.0178 0.0125 0.0121 0.0121 0.0281 -56.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.28 0.28 0.26 0.25 0.31 0.31 0.37 -
P/RPS 1.29 0.76 0.58 1.08 1.04 1.97 1.23 3.22%
P/EPS -54.90 -3.13 -1.95 34.72 72.09 -0.70 80.43 -
EY -1.82 -31.96 -51.35 2.88 1.39 -143.30 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.80 0.55 0.76 0.97 0.97 0.50 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.09 0.28 0.28 0.25 0.24 0.35 0.32 -
P/RPS 0.42 0.76 0.62 1.08 0.80 2.23 1.06 -46.08%
P/EPS -17.65 -3.13 -2.10 34.72 55.81 -0.79 69.57 -
EY -5.67 -31.96 -47.68 2.88 1.79 -126.92 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 2.80 0.60 0.76 0.75 1.09 0.43 19.27%

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