[SUMATEC] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 104.6%
YoY- -46.07%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 60 46,877 48,242 48,040 58,415 62,292 42,374 -66.45%
PBT -27,548 2,715 677 2,553 4,733 2,418 2,690 -
Tax -11 -3 16 -2 -4 -185 -569 -48.16%
NP -27,559 2,712 693 2,551 4,729 2,233 2,121 -
-
NP to SH -18,252 -1,103 693 2,552 4,732 2,236 2,130 -
-
Tax Rate - 0.11% -2.36% 0.08% 0.08% 7.65% 21.15% -
Total Cost 27,619 44,165 47,549 45,489 53,686 60,059 40,253 -6.07%
-
Net Worth -55,764 34,603 51,572 115,562 170,609 155,479 132,760 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth -55,764 34,603 51,572 115,562 170,609 155,479 132,760 -
NOSH 214,477 216,274 161,162 160,503 160,952 158,652 145,890 6.62%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -45,931.67% 5.79% 1.44% 5.31% 8.10% 3.58% 5.01% -
ROE 0.00% -3.19% 1.34% 2.21% 2.77% 1.44% 1.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.03 21.67 29.93 29.93 36.29 39.26 29.05 -68.17%
EPS -8.51 -0.51 0.43 1.59 2.94 1.41 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.26 0.16 0.32 0.72 1.06 0.98 0.91 -
Adjusted Per Share Value based on latest NOSH - 160,503
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.00 1.10 1.13 1.13 1.37 1.46 1.00 -
EPS -0.43 -0.03 0.02 0.06 0.11 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0131 0.0081 0.0121 0.0272 0.0401 0.0366 0.0312 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.22 0.28 0.31 0.16 0.50 0.90 0.77 -
P/RPS 786.42 1.29 1.04 0.53 1.38 2.29 2.65 158.04%
P/EPS -2.59 -54.90 72.09 10.06 17.01 63.86 52.74 -
EY -38.68 -1.82 1.39 9.94 5.88 1.57 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.75 0.97 0.22 0.47 0.92 0.85 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 31/05/10 27/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.20 0.09 0.24 0.41 0.50 0.86 0.81 -
P/RPS 714.92 0.42 0.80 1.37 1.38 2.19 2.79 151.81%
P/EPS -2.35 -17.65 55.81 25.79 17.01 61.02 55.48 -
EY -42.55 -5.67 1.79 3.88 5.88 1.64 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.75 0.57 0.47 0.88 0.89 -

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