[SUMATEC] YoY Annualized Quarter 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- -35.73%
YoY- 45.73%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 0 156,779 175,017 214,725 169,833 193,923 272,012 -
PBT 63,075 -104,448 -53,932 -37,926 -65,654 -55,431 9,201 37.78%
Tax -370 -1,155 -12,750 22 -3 -13 -151 16.09%
NP 62,705 -105,603 -66,682 -37,904 -65,657 -55,444 9,050 38.03%
-
NP to SH 76,959 -92,525 -73,632 -35,491 -65,403 -55,479 9,237 42.33%
-
Tax Rate 0.59% - - - - - 1.64% -
Total Cost -62,705 262,382 241,699 252,629 235,490 249,367 262,962 -
-
Net Worth 423,972 -130,769 -38,586 16,077 51,444 109,318 163,192 17.23%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 423,972 -130,769 -38,586 16,077 51,444 109,318 163,192 17.23%
NOSH 536,673 214,376 214,368 160,775 160,762 160,762 158,439 22.52%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.00% -67.36% -38.10% -17.65% -38.66% -28.59% 3.33% -
ROE 18.15% 0.00% 0.00% -220.75% -127.13% -50.75% 5.66% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.00 73.13 81.64 133.56 105.64 120.63 171.68 -
EPS 14.34 -43.16 -34.35 -22.08 -40.68 -34.51 5.83 16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 -0.61 -0.18 0.10 0.32 0.68 1.03 -4.32%
Adjusted Per Share Value based on latest NOSH - 160,815
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.00 3.69 4.12 5.05 3.99 4.56 6.40 -
EPS 1.81 -2.18 -1.73 -0.83 -1.54 -1.30 0.22 42.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 -0.0307 -0.0091 0.0038 0.0121 0.0257 0.0384 17.21%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.275 0.19 0.22 0.28 0.31 0.23 0.69 -
P/RPS 0.00 26.40 0.27 0.21 0.29 0.19 0.40 -
P/EPS 1.92 -0.41 -0.64 -1.27 -0.76 -0.67 11.84 -26.13%
EY 52.15 -244.86 -156.13 -78.84 -131.24 -150.04 8.45 35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.00 2.80 0.97 0.34 0.67 -10.24%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.315 0.195 0.21 0.28 0.35 0.22 0.55 -
P/RPS 0.00 27.09 0.26 0.21 0.33 0.18 0.32 -
P/EPS 2.20 -0.42 -0.61 -1.27 -0.86 -0.64 9.43 -21.52%
EY 45.52 -238.58 -163.56 -78.84 -116.24 -156.86 10.60 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.00 2.80 1.09 0.32 0.53 -4.57%

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