[SUMATEC] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 105.59%
YoY- -82.47%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 42,849 72,431 48,712 47,504 93,834 39,419 32,841 4.53%
PBT -622 1,777 743 184 906 3,891 1,203 -
Tax -1 -23,187 -2 -2 111 -255 800 -
NP -623 -21,410 741 182 1,017 3,636 2,003 -
-
NP to SH -5,126 -21,465 744 179 1,021 3,643 2,044 -
-
Tax Rate - 1,304.84% 0.27% 1.09% -12.25% 6.55% -66.50% -
Total Cost 43,472 93,841 47,971 47,322 92,817 35,783 30,838 5.88%
-
Net Worth 30,026 75,569 119,686 169,236 165,912 141,916 74,850 -14.11%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 30,026 75,569 119,686 169,236 165,912 141,916 74,850 -14.11%
NOSH 214,476 160,786 161,739 162,727 159,531 146,305 143,943 6.86%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -1.45% -29.56% 1.52% 0.38% 1.08% 9.22% 6.10% -
ROE -17.07% -28.40% 0.62% 0.11% 0.62% 2.57% 2.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.98 45.05 30.12 29.19 58.82 26.94 22.82 -2.18%
EPS -2.39 -13.35 0.46 0.11 0.64 2.49 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.47 0.74 1.04 1.04 0.97 0.52 -19.63%
Adjusted Per Share Value based on latest NOSH - 162,727
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.01 1.70 1.15 1.12 2.21 0.93 0.77 4.62%
EPS -0.12 -0.50 0.02 0.00 0.02 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0178 0.0281 0.0398 0.039 0.0334 0.0176 -14.03%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.05 0.26 0.37 0.31 0.81 0.80 0.61 -
P/RPS 0.25 0.58 1.23 1.06 1.38 2.97 2.67 -32.60%
P/EPS -2.09 -1.95 80.43 281.82 126.56 32.13 42.96 -
EY -47.80 -51.35 1.24 0.35 0.79 3.11 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.50 0.30 0.78 0.82 1.17 -17.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.27 0.28 0.32 0.27 0.68 0.81 0.50 -
P/RPS 1.35 0.62 1.06 0.92 1.16 3.01 2.19 -7.74%
P/EPS -11.30 -2.10 69.57 245.45 106.25 32.53 35.21 -
EY -8.85 -47.68 1.44 0.41 0.94 3.07 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.60 0.43 0.26 0.65 0.84 0.96 12.33%

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