[SUMATEC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1188.24%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 156,779 175,017 214,725 169,833 193,923 272,012 185,018 -2.72%
PBT -104,448 -53,932 -37,926 -65,654 -55,431 9,201 11,648 -
Tax -1,155 -12,750 22 -3 -13 -151 -1,141 0.20%
NP -105,603 -66,682 -37,904 -65,657 -55,444 9,050 10,507 -
-
NP to SH -92,525 -73,632 -35,491 -65,403 -55,479 9,237 10,571 -
-
Tax Rate - - - - - 1.64% 9.80% -
Total Cost 262,382 241,699 252,629 235,490 249,367 262,962 174,511 7.02%
-
Net Worth -130,769 -38,586 16,077 51,444 109,318 163,192 141,823 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -130,769 -38,586 16,077 51,444 109,318 163,192 141,823 -
NOSH 214,376 214,368 160,775 160,762 160,762 158,439 146,210 6.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -67.36% -38.10% -17.65% -38.66% -28.59% 3.33% 5.68% -
ROE 0.00% 0.00% -220.75% -127.13% -50.75% 5.66% 7.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.13 81.64 133.56 105.64 120.63 171.68 126.54 -8.72%
EPS -43.16 -34.35 -22.08 -40.68 -34.51 5.83 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.61 -0.18 0.10 0.32 0.68 1.03 0.97 -
Adjusted Per Share Value based on latest NOSH - 160,756
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.69 4.12 5.05 3.99 4.56 6.40 4.35 -2.70%
EPS -2.18 -1.73 -0.83 -1.54 -1.30 0.22 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0307 -0.0091 0.0038 0.0121 0.0257 0.0384 0.0333 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.22 0.28 0.31 0.23 0.69 0.81 -
P/RPS 26.40 0.27 0.21 0.29 0.19 0.40 0.64 85.77%
P/EPS -0.41 -0.64 -1.27 -0.76 -0.67 11.84 11.20 -
EY -244.86 -156.13 -78.84 -131.24 -150.04 8.45 8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.80 0.97 0.34 0.67 0.84 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.195 0.21 0.28 0.35 0.22 0.55 0.90 -
P/RPS 27.09 0.26 0.21 0.33 0.18 0.32 0.71 83.37%
P/EPS -0.42 -0.61 -1.27 -0.86 -0.64 9.43 12.45 -
EY -238.58 -163.56 -78.84 -116.24 -156.86 10.60 8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.80 1.09 0.32 0.53 0.93 -

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