[SUMATEC] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.97%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,151 184,968 198,941 228,523 215,787 217,152 183,209 -17.13%
PBT -70,905 -40,642 -5,081 -2,682 -5,179 -7,217 -68,033 2.79%
Tax -12,767 -12,759 -3 -23,189 -23,181 -23,162 -23,162 -32.74%
NP -83,672 -53,401 -5,084 -25,871 -28,360 -30,379 -91,195 -5.57%
-
NP to SH -85,940 -68,791 -19,809 -36,148 -35,799 -34,003 -91,023 -3.75%
-
Tax Rate - - - - - - - -
Total Cost 221,823 238,369 204,025 254,394 244,147 247,531 274,404 -13.21%
-
Net Worth -55,764 -38,591 30,026 34,231 34,603 16,081 75,569 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth -55,764 -38,591 30,026 34,231 34,603 16,081 75,569 -
NOSH 214,477 214,394 214,476 213,947 216,274 160,815 160,786 21.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -60.57% -28.87% -2.56% -11.32% -13.14% -13.99% -49.78% -
ROE 0.00% 0.00% -65.97% -105.60% -103.45% -211.44% -120.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.41 86.27 92.76 106.81 99.77 135.03 113.95 -31.61%
EPS -40.07 -32.09 -9.24 -16.90 -16.55 -21.14 -56.61 -20.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.26 -0.18 0.14 0.16 0.16 0.10 0.47 -
Adjusted Per Share Value based on latest NOSH - 213,947
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.25 4.35 4.68 5.37 5.07 5.11 4.31 -17.13%
EPS -2.02 -1.62 -0.47 -0.85 -0.84 -0.80 -2.14 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0131 -0.0091 0.0071 0.008 0.0081 0.0038 0.0178 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.22 0.05 0.08 0.28 0.28 0.26 -
P/RPS 0.34 0.25 0.05 0.07 0.28 0.21 0.23 29.73%
P/EPS -0.55 -0.69 -0.54 -0.47 -1.69 -1.32 -0.46 12.63%
EY -182.13 -145.85 -184.72 -211.20 -59.12 -75.51 -217.73 -11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.36 0.50 1.75 2.80 0.55 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.20 0.21 0.27 0.05 0.09 0.28 0.28 -
P/RPS 0.31 0.24 0.29 0.05 0.09 0.21 0.25 15.40%
P/EPS -0.50 -0.65 -2.92 -0.30 -0.54 -1.32 -0.49 1.35%
EY -200.35 -152.79 -34.21 -337.91 -183.92 -75.51 -202.18 -0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.93 0.31 0.56 2.80 0.60 -

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