[SUMATEC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -65.18%
YoY- -10295.86%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,312 27,489 0 85 96,899 85,527 95,870 -12.06%
PBT 31,071 12,088 -7,515 -46,848 6,384 1,849 5,263 34.41%
Tax -2,200 -116 -3,209 -10 -4 22 -4 186.10%
NP 28,871 11,972 -10,724 -46,858 6,380 1,871 5,259 32.80%
-
NP to SH 28,871 11,174 -9,161 -30,148 -290 1,854 5,265 32.77%
-
Tax Rate 7.08% 0.96% - - 0.06% -1.19% 0.08% -
Total Cost 15,441 15,517 10,724 46,943 90,519 83,656 90,611 -25.53%
-
Net Worth 640,031 418,308 -148,034 -68,615 33,142 53,201 119,146 32.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 640,031 418,308 -148,034 -68,615 33,142 53,201 119,146 32.32%
NOSH 3,478,433 2,865,128 214,543 214,423 207,142 161,217 161,009 66.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 65.15% 43.55% 0.00% -55,127.06% 6.58% 2.19% 5.49% -
ROE 4.51% 2.67% 0.00% 0.00% -0.88% 3.48% 4.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.27 0.96 0.00 0.04 46.78 53.05 59.54 -47.32%
EPS 0.83 0.39 -4.27 -14.06 -0.14 1.15 3.27 -20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.146 -0.69 -0.32 0.16 0.33 0.74 -20.69%
Adjusted Per Share Value based on latest NOSH - 214,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.04 0.65 0.00 0.00 2.28 2.01 2.25 -12.06%
EPS 0.68 0.26 -0.22 -0.71 -0.01 0.04 0.12 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.0984 -0.0348 -0.0161 0.0078 0.0125 0.028 32.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.19 0.32 0.265 0.21 0.08 0.25 0.47 -
P/RPS 14.91 33.35 0.00 529.75 0.17 0.47 0.79 63.13%
P/EPS 22.89 82.05 -6.21 -1.49 -57.14 21.74 14.37 8.06%
EY 4.37 1.22 -16.11 -66.95 -1.75 4.60 6.96 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.19 0.00 0.00 0.50 0.76 0.64 8.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 0.11 0.49 0.61 0.20 0.05 0.25 0.45 -
P/RPS 8.63 51.07 0.00 504.53 0.11 0.47 0.76 49.89%
P/EPS 13.25 125.64 -14.29 -1.42 -35.71 21.74 13.76 -0.62%
EY 7.55 0.80 -7.00 -70.30 -2.80 4.60 7.27 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.36 0.00 0.00 0.31 0.76 0.61 -0.27%

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