[SUMATEC] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 62.64%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 198,941 228,523 215,787 217,152 183,209 159,490 173,034 9.73%
PBT -5,081 -2,682 -5,179 -7,217 -68,033 -69,067 -67,530 -82.14%
Tax -3 -23,189 -23,181 -23,162 -23,162 23 14 -
NP -5,084 -25,871 -28,360 -30,379 -91,195 -69,044 -67,516 -82.13%
-
NP to SH -19,809 -36,148 -35,799 -34,003 -91,023 -68,814 -67,262 -55.70%
-
Tax Rate - - - - - - - -
Total Cost 204,025 254,394 244,147 247,531 274,404 228,534 240,550 -10.38%
-
Net Worth 30,026 34,231 34,603 16,081 75,569 53,258 51,572 -30.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 30,026 34,231 34,603 16,081 75,569 53,258 51,572 -30.25%
NOSH 214,476 213,947 216,274 160,815 160,786 161,388 161,162 20.96%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.56% -11.32% -13.14% -13.99% -49.78% -43.29% -39.02% -
ROE -65.97% -105.60% -103.45% -211.44% -120.45% -129.21% -130.42% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.76 106.81 99.77 135.03 113.95 98.82 107.37 -9.28%
EPS -9.24 -16.90 -16.55 -21.14 -56.61 -42.64 -41.74 -63.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.16 0.10 0.47 0.33 0.32 -42.34%
Adjusted Per Share Value based on latest NOSH - 160,815
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.68 5.37 5.07 5.11 4.31 3.75 4.07 9.74%
EPS -0.47 -0.85 -0.84 -0.80 -2.14 -1.62 -1.58 -55.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.008 0.0081 0.0038 0.0178 0.0125 0.0121 -29.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.05 0.08 0.28 0.28 0.26 0.25 0.31 -
P/RPS 0.05 0.07 0.28 0.21 0.23 0.25 0.29 -68.98%
P/EPS -0.54 -0.47 -1.69 -1.32 -0.46 -0.59 -0.74 -18.93%
EY -184.72 -211.20 -59.12 -75.51 -217.73 -170.55 -134.63 23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 1.75 2.80 0.55 0.76 0.97 -48.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.27 0.05 0.09 0.28 0.28 0.25 0.24 -
P/RPS 0.29 0.05 0.09 0.21 0.25 0.25 0.22 20.20%
P/EPS -2.92 -0.30 -0.54 -1.32 -0.49 -0.59 -0.58 193.45%
EY -34.21 -337.91 -183.92 -75.51 -202.18 -170.55 -173.90 -66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.31 0.56 2.80 0.60 0.76 0.75 87.67%

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