[SUMATEC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -67.71%
YoY- -84.81%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 96,899 85,527 95,870 103,372 120,008 76,429 83,778 2.45%
PBT 6,384 1,849 5,263 1,527 10,435 7,675 8,191 -4.06%
Tax -4 22 -4 -6 -378 -374 -2,202 -65.05%
NP 6,380 1,871 5,259 1,521 10,057 7,301 5,989 1.05%
-
NP to SH -290 1,854 5,265 1,528 10,062 7,309 5,925 -
-
Tax Rate 0.06% -1.19% 0.08% 0.39% 3.62% 4.87% 26.88% -
Total Cost 90,519 83,656 90,611 101,851 109,951 69,128 77,789 2.55%
-
Net Worth 33,142 53,201 119,146 167,275 163,210 138,870 73,521 -12.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 33,142 53,201 119,146 167,275 163,210 138,870 73,521 -12.43%
NOSH 207,142 161,217 161,009 160,842 158,456 146,180 144,160 6.22%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.58% 2.19% 5.49% 1.47% 8.38% 9.55% 7.15% -
ROE -0.88% 3.48% 4.42% 0.91% 6.17% 5.26% 8.06% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 46.78 53.05 59.54 64.27 75.74 52.28 58.11 -3.54%
EPS -0.14 1.15 3.27 0.95 6.35 5.00 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.33 0.74 1.04 1.03 0.95 0.51 -17.56%
Adjusted Per Share Value based on latest NOSH - 161,005
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.28 2.01 2.25 2.43 2.82 1.80 1.97 2.46%
EPS -0.01 0.04 0.12 0.04 0.24 0.17 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0125 0.028 0.0393 0.0384 0.0327 0.0173 -12.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.08 0.25 0.47 0.43 1.00 0.93 0.66 -
P/RPS 0.17 0.47 0.79 0.67 1.32 1.78 1.14 -27.16%
P/EPS -57.14 21.74 14.37 45.26 15.75 18.60 16.06 -
EY -1.75 4.60 6.96 2.21 6.35 5.38 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.76 0.64 0.41 0.97 0.98 1.29 -14.60%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 27/08/09 29/08/08 29/08/07 29/08/06 26/08/05 -
Price 0.05 0.25 0.45 0.40 0.80 0.83 0.62 -
P/RPS 0.11 0.47 0.76 0.62 1.06 1.59 1.07 -31.54%
P/EPS -35.71 21.74 13.76 42.11 12.60 16.60 15.09 -
EY -2.80 4.60 7.27 2.38 7.94 6.02 6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.76 0.61 0.38 0.78 0.87 1.22 -20.40%

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