[SUMATEC] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -3.93%
YoY- -591.51%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 169,832 187,629 186,421 180,549 193,924 209,046 255,376 -23.75%
PBT -65,654 -51,135 -51,694 -57,610 -55,430 -429 293 -
Tax -4 -12 -12 -12 -14 107 220 -
NP -65,658 -51,147 -51,706 -57,622 -55,444 -322 513 -
-
NP to SH -65,403 -51,176 -51,741 -57,659 -55,479 -140 702 -
-
Tax Rate - - - - - - -75.09% -
Total Cost 235,490 238,776 238,127 238,171 249,368 209,368 254,863 -5.12%
-
Net Worth 51,442 119,686 119,545 115,562 109,323 169,236 167,445 -54.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 51,442 119,686 119,545 115,562 109,323 169,236 167,445 -54.37%
NOSH 160,756 161,739 161,547 160,503 160,770 162,727 161,005 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -38.66% -27.26% -27.74% -31.91% -28.59% -0.15% 0.20% -
ROE -127.14% -42.76% -43.28% -49.89% -50.75% -0.08% 0.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 105.65 116.01 115.40 112.49 120.62 128.46 158.61 -23.67%
EPS -40.68 -31.64 -32.03 -35.92 -34.51 -0.09 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.74 0.74 0.72 0.68 1.04 1.04 -54.32%
Adjusted Per Share Value based on latest NOSH - 160,503
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.99 4.41 4.38 4.25 4.56 4.92 6.00 -23.75%
EPS -1.54 -1.20 -1.22 -1.36 -1.30 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0281 0.0281 0.0272 0.0257 0.0398 0.0394 -54.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.37 0.47 0.16 0.23 0.31 0.43 -
P/RPS 0.29 0.32 0.41 0.14 0.19 0.24 0.27 4.86%
P/EPS -0.76 -1.17 -1.47 -0.45 -0.67 -360.32 98.62 -
EY -131.24 -85.52 -68.15 -224.52 -150.04 -0.28 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.50 0.64 0.22 0.34 0.30 0.41 77.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 27/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.35 0.32 0.45 0.41 0.22 0.27 0.40 -
P/RPS 0.33 0.28 0.39 0.36 0.18 0.21 0.25 20.27%
P/EPS -0.86 -1.01 -1.41 -1.14 -0.64 -313.83 91.74 -
EY -116.24 -98.88 -71.17 -87.62 -156.86 -0.32 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.43 0.61 0.57 0.32 0.26 0.38 101.49%

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