[SUMATEC] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 96.89%
YoY- -259.16%
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,743 0 60 46,877 48,242 48,040 58,415 -21.42%
PBT 4,852 -3,508 -27,548 2,715 677 2,553 4,733 0.41%
Tax -116 -3,361 -11 -3 16 -2 -4 75.23%
NP 4,736 -6,869 -27,559 2,712 693 2,551 4,729 0.02%
-
NP to SH 4,471 -5,217 -18,252 -1,103 693 2,552 4,732 -0.94%
-
Tax Rate 2.39% - - 0.11% -2.36% 0.08% 0.08% -
Total Cost 9,007 6,869 27,619 44,165 47,549 45,489 53,686 -25.72%
-
Net Worth 423,254 -143,843 -55,764 34,603 51,572 115,562 170,609 16.34%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 423,254 -143,843 -55,764 34,603 51,572 115,562 170,609 16.34%
NOSH 2,980,666 214,691 214,477 216,274 161,162 160,503 160,952 62.61%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 34.46% 0.00% -45,931.67% 5.79% 1.44% 5.31% 8.10% -
ROE 1.06% 0.00% 0.00% -3.19% 1.34% 2.21% 2.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.46 0.00 0.03 21.67 29.93 29.93 36.29 -51.69%
EPS 0.15 -2.43 -8.51 -0.51 0.43 1.59 2.94 -39.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 -0.67 -0.26 0.16 0.32 0.72 1.06 -28.45%
Adjusted Per Share Value based on latest NOSH - 216,274
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.32 0.00 0.00 1.10 1.13 1.13 1.37 -21.51%
EPS 0.11 -0.12 -0.43 -0.03 0.02 0.06 0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 -0.0338 -0.0131 0.0081 0.0121 0.0272 0.0401 16.34%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.285 0.185 0.22 0.28 0.31 0.16 0.50 -
P/RPS 61.81 0.00 786.42 1.29 1.04 0.53 1.38 88.39%
P/EPS 190.00 -7.61 -2.59 -54.90 72.09 10.06 17.01 49.48%
EY 0.53 -13.14 -38.68 -1.82 1.39 9.94 5.88 -33.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 0.00 0.00 1.75 0.97 0.22 0.47 27.38%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 31/05/13 31/05/12 30/05/11 31/05/10 27/05/09 29/05/08 -
Price 0.265 0.195 0.20 0.09 0.24 0.41 0.50 -
P/RPS 57.47 0.00 714.92 0.42 0.80 1.37 1.38 86.12%
P/EPS 176.67 -8.02 -2.35 -17.65 55.81 25.79 17.01 47.68%
EY 0.57 -12.46 -42.55 -5.67 1.79 3.88 5.88 -32.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.00 0.56 0.75 0.57 0.47 25.86%

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