[SUMATEC] YoY Annualized Quarter 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- 104.24%
YoY- -72.84%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 0 240 187,508 192,968 192,160 233,660 249,168 -
PBT -14,032 -110,192 10,860 2,708 10,212 18,932 9,672 -
Tax -13,444 -44 -12 64 -8 -16 -740 62.06%
NP -27,476 -110,236 10,848 2,772 10,204 18,916 8,932 -
-
NP to SH -20,868 -73,008 -4,412 2,772 10,208 18,928 8,944 -
-
Tax Rate - - 0.11% -2.36% 0.08% 0.08% 7.65% -
Total Cost 27,476 110,476 176,660 190,196 181,956 214,744 240,236 -30.30%
-
Net Worth -143,843 -55,764 34,603 51,572 115,562 170,609 155,479 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth -143,843 -55,764 34,603 51,572 115,562 170,609 155,479 -
NOSH 214,691 214,477 216,274 161,162 160,503 160,952 158,652 5.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.00% -45,931.67% 5.79% 1.44% 5.31% 8.10% 3.58% -
ROE 0.00% 0.00% -12.75% 5.38% 8.83% 11.09% 5.75% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.00 0.11 86.70 119.73 119.72 145.17 157.05 -
EPS -9.72 -34.04 -2.04 1.72 6.36 11.76 5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.67 -0.26 0.16 0.32 0.72 1.06 0.98 -
Adjusted Per Share Value based on latest NOSH - 161,162
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.00 0.01 4.41 4.54 4.52 5.49 5.86 -
EPS -0.49 -1.72 -0.10 0.07 0.24 0.45 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0338 -0.0131 0.0081 0.0121 0.0272 0.0401 0.0366 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.185 0.22 0.28 0.31 0.16 0.50 0.90 -
P/RPS 0.00 196.60 0.32 0.26 0.13 0.34 0.57 -
P/EPS -1.90 -0.65 -13.73 18.02 2.52 4.25 15.96 -
EY -52.54 -154.73 -7.29 5.55 39.75 23.52 6.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.75 0.97 0.22 0.47 0.92 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 30/05/11 31/05/10 27/05/09 29/05/08 30/05/07 -
Price 0.195 0.20 0.09 0.24 0.41 0.50 0.86 -
P/RPS 0.00 178.73 0.10 0.20 0.34 0.34 0.55 -
P/EPS -2.01 -0.59 -4.41 13.95 6.45 4.25 15.26 -
EY -49.85 -170.20 -22.67 7.17 15.51 23.52 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.56 0.75 0.57 0.47 0.88 -

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