[SUMATEC] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.84%
YoY- -16.65%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 217,152 183,209 159,490 173,034 169,832 187,629 186,421 10.67%
PBT -7,217 -68,033 -69,067 -67,530 -65,654 -51,135 -51,694 -72.99%
Tax -23,162 -23,162 23 14 -4 -12 -12 15190.15%
NP -30,379 -91,195 -69,044 -67,516 -65,658 -51,147 -51,706 -29.78%
-
NP to SH -34,003 -91,023 -68,814 -67,262 -65,403 -51,176 -51,741 -24.35%
-
Tax Rate - - - - - - - -
Total Cost 247,531 274,404 228,534 240,550 235,490 238,776 238,127 2.60%
-
Net Worth 16,081 75,569 53,258 51,572 51,442 119,686 119,545 -73.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 16,081 75,569 53,258 51,572 51,442 119,686 119,545 -73.65%
NOSH 160,815 160,786 161,388 161,162 160,756 161,739 161,547 -0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -13.99% -49.78% -43.29% -39.02% -38.66% -27.26% -27.74% -
ROE -211.44% -120.45% -129.21% -130.42% -127.14% -42.76% -43.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 135.03 113.95 98.82 107.37 105.65 116.01 115.40 11.00%
EPS -21.14 -56.61 -42.64 -41.74 -40.68 -31.64 -32.03 -24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.47 0.33 0.32 0.32 0.74 0.74 -73.57%
Adjusted Per Share Value based on latest NOSH - 161,162
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.11 4.31 3.75 4.07 3.99 4.41 4.38 10.79%
EPS -0.80 -2.14 -1.62 -1.58 -1.54 -1.20 -1.22 -24.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0178 0.0125 0.0121 0.0121 0.0281 0.0281 -73.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.26 0.25 0.31 0.31 0.37 0.47 -
P/RPS 0.21 0.23 0.25 0.29 0.29 0.32 0.41 -35.90%
P/EPS -1.32 -0.46 -0.59 -0.74 -0.76 -1.17 -1.47 -6.90%
EY -75.51 -217.73 -170.55 -134.63 -131.24 -85.52 -68.15 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.55 0.76 0.97 0.97 0.50 0.64 166.77%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.28 0.28 0.25 0.24 0.35 0.32 0.45 -
P/RPS 0.21 0.25 0.25 0.22 0.33 0.28 0.39 -33.73%
P/EPS -1.32 -0.49 -0.59 -0.58 -0.86 -1.01 -1.41 -4.29%
EY -75.51 -202.18 -170.55 -173.90 -116.24 -98.88 -71.17 4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.60 0.76 0.75 1.09 0.43 0.61 175.43%

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