[SUMATEC] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 94.36%
YoY- 71.42%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 15,699 27,978 13,743 0 60 46,877 48,242 -17.05%
PBT 2,244 20,983 4,852 -3,508 -27,548 2,715 677 22.08%
Tax 0 -1,250 -116 -3,361 -11 -3 16 -
NP 2,244 19,733 4,736 -6,869 -27,559 2,712 693 21.61%
-
NP to SH 2,244 19,437 4,471 -5,217 -18,252 -1,103 693 21.61%
-
Tax Rate 0.00% 5.96% 2.39% - - 0.11% -2.36% -
Total Cost 13,455 8,245 9,007 6,869 27,619 44,165 47,549 -18.95%
-
Net Worth 703,119 617,209 423,254 -143,843 -55,764 34,603 51,572 54.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 703,119 617,209 423,254 -143,843 -55,764 34,603 51,572 54.50%
NOSH 3,740,000 3,410,000 2,980,666 214,691 214,477 216,274 161,162 68.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.29% 70.53% 34.46% 0.00% -45,931.67% 5.79% 1.44% -
ROE 0.32% 3.15% 1.06% 0.00% 0.00% -3.19% 1.34% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.42 0.82 0.46 0.00 0.03 21.67 29.93 -50.85%
EPS 0.06 0.57 0.15 -2.43 -8.51 -0.51 0.43 -27.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.181 0.142 -0.67 -0.26 0.16 0.32 -8.47%
Adjusted Per Share Value based on latest NOSH - 214,691
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.37 0.66 0.32 0.00 0.00 1.10 1.13 -16.96%
EPS 0.05 0.46 0.11 -0.12 -0.43 -0.03 0.02 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1451 0.0995 -0.0338 -0.0131 0.0081 0.0121 54.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.115 0.22 0.285 0.185 0.22 0.28 0.31 -
P/RPS 27.40 26.81 61.81 0.00 786.42 1.29 1.04 72.41%
P/EPS 191.67 38.60 190.00 -7.61 -2.59 -54.90 72.09 17.68%
EY 0.52 2.59 0.53 -13.14 -38.68 -1.82 1.39 -15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.22 2.01 0.00 0.00 1.75 0.97 -7.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 22/05/14 31/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.11 0.19 0.265 0.195 0.20 0.09 0.24 -
P/RPS 26.21 23.16 57.47 0.00 714.92 0.42 0.80 78.78%
P/EPS 183.33 33.33 176.67 -8.02 -2.35 -17.65 55.81 21.90%
EY 0.55 3.00 0.57 -12.46 -42.55 -5.67 1.79 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.05 1.87 0.00 0.00 0.56 0.75 -3.91%

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