[SUMATEC] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.52%
YoY- -84.6%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 186,330 210,610 192,774 201,166 285,122 154,344 155,492 3.05%
PBT 7,684 4,836 8,008 2,280 15,121 15,421 12,525 -7.81%
Tax -8 -30,886 -6 -9 -354 -838 -1,869 -59.68%
NP 7,676 -26,050 8,001 2,270 14,766 14,582 10,656 -5.31%
-
NP to SH -7,221 -26,148 8,013 2,276 14,778 14,604 10,625 -
-
Tax Rate 0.10% 638.67% 0.07% 0.39% 2.34% 5.43% 14.92% -
Total Cost 178,654 236,661 184,773 198,896 270,356 139,761 144,836 3.55%
-
Net Worth 29,969 75,550 118,914 167,479 164,676 141,847 75,070 -14.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 29,969 75,550 118,914 167,479 164,676 141,847 75,070 -14.18%
NOSH 214,071 160,745 160,695 161,037 158,342 146,234 144,365 6.78%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.12% -12.37% 4.15% 1.13% 5.18% 9.45% 6.85% -
ROE -24.10% -34.61% 6.74% 1.36% 8.97% 10.30% 14.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 87.04 131.02 119.96 124.92 180.07 105.55 107.71 -3.48%
EPS -3.37 -16.27 4.99 1.41 9.33 9.99 7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.47 0.74 1.04 1.04 0.97 0.52 -19.63%
Adjusted Per Share Value based on latest NOSH - 162,727
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.38 4.95 4.53 4.73 6.70 3.63 3.66 3.03%
EPS -0.17 -0.61 0.19 0.05 0.35 0.34 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0178 0.028 0.0394 0.0387 0.0334 0.0177 -14.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.05 0.26 0.37 0.31 0.81 0.80 0.61 -
P/RPS 0.06 0.20 0.31 0.25 0.45 0.76 0.57 -31.27%
P/EPS -1.48 -1.60 7.42 21.93 8.68 8.01 8.29 -
EY -67.47 -62.56 13.48 4.56 11.52 12.48 12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.50 0.30 0.78 0.82 1.17 -17.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.27 0.28 0.32 0.27 0.68 0.81 0.50 -
P/RPS 0.31 0.21 0.27 0.22 0.38 0.77 0.46 -6.36%
P/EPS -8.00 -1.72 6.42 19.10 7.29 8.11 6.79 -
EY -12.49 -58.10 15.58 5.23 13.73 12.33 14.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.60 0.43 0.26 0.65 0.84 0.96 12.33%

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