[SUMATEC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -27.8%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 183,209 159,490 173,034 169,832 187,629 186,421 180,549 0.97%
PBT -68,033 -69,067 -67,530 -65,654 -51,135 -51,694 -57,610 11.71%
Tax -23,162 23 14 -4 -12 -12 -12 15331.13%
NP -91,195 -69,044 -67,516 -65,658 -51,147 -51,706 -57,622 35.76%
-
NP to SH -91,023 -68,814 -67,262 -65,403 -51,176 -51,741 -57,659 35.54%
-
Tax Rate - - - - - - - -
Total Cost 274,404 228,534 240,550 235,490 238,776 238,127 238,171 9.89%
-
Net Worth 75,569 53,258 51,572 51,442 119,686 119,545 115,562 -24.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 75,569 53,258 51,572 51,442 119,686 119,545 115,562 -24.64%
NOSH 160,786 161,388 161,162 160,756 161,739 161,547 160,503 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -49.78% -43.29% -39.02% -38.66% -27.26% -27.74% -31.91% -
ROE -120.45% -129.21% -130.42% -127.14% -42.76% -43.28% -49.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.95 98.82 107.37 105.65 116.01 115.40 112.49 0.86%
EPS -56.61 -42.64 -41.74 -40.68 -31.64 -32.03 -35.92 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.33 0.32 0.32 0.74 0.74 0.72 -24.72%
Adjusted Per Share Value based on latest NOSH - 160,756
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.31 3.75 4.07 3.99 4.41 4.38 4.25 0.93%
EPS -2.14 -1.62 -1.58 -1.54 -1.20 -1.22 -1.36 35.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0125 0.0121 0.0121 0.0281 0.0281 0.0272 -24.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.31 0.31 0.37 0.47 0.16 -
P/RPS 0.23 0.25 0.29 0.29 0.32 0.41 0.14 39.18%
P/EPS -0.46 -0.59 -0.74 -0.76 -1.17 -1.47 -0.45 1.47%
EY -217.73 -170.55 -134.63 -131.24 -85.52 -68.15 -224.52 -2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.97 0.97 0.50 0.64 0.22 84.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.28 0.25 0.24 0.35 0.32 0.45 0.41 -
P/RPS 0.25 0.25 0.22 0.33 0.28 0.39 0.36 -21.56%
P/EPS -0.49 -0.59 -0.58 -0.86 -1.01 -1.41 -1.14 -43.01%
EY -202.18 -170.55 -173.90 -116.24 -98.88 -71.17 -87.62 74.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.75 1.09 0.43 0.61 0.57 3.47%

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