[SUMATEC] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -14.79%
YoY- -172.9%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 97,941 27,488 79,813 88,156 228,523 159,490 186,421 -10.16%
PBT 72,489 94,175 -68,287 -93,874 -2,682 -69,067 -51,694 -
Tax -6,687 -448 -1,181 -12,766 -23,189 23 -12 186.72%
NP 65,802 93,727 -69,468 -106,640 -25,871 -69,044 -51,706 -
-
NP to SH 65,802 105,629 -71,539 -98,649 -36,148 -68,814 -51,741 -
-
Tax Rate 9.22% 0.48% - - - - - -
Total Cost 32,139 -66,239 149,281 194,796 254,394 228,534 238,127 -28.36%
-
Net Worth 646,689 425,558 -147,899 -68,589 34,231 53,258 119,545 32.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 646,689 425,558 -147,899 -68,589 34,231 53,258 119,545 32.47%
NOSH 3,514,615 2,914,782 214,347 214,342 213,947 161,388 161,547 67.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 67.19% 340.97% -87.04% -120.97% -11.32% -43.29% -27.74% -
ROE 10.18% 24.82% 0.00% 0.00% -105.60% -129.21% -43.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.79 0.94 37.24 41.13 106.81 98.82 115.40 -46.21%
EPS 1.87 3.62 -33.38 -46.02 -16.90 -42.64 -32.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.146 -0.69 -0.32 0.16 0.33 0.74 -20.69%
Adjusted Per Share Value based on latest NOSH - 214,342
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.30 0.65 1.88 2.07 5.37 3.75 4.38 -10.17%
EPS 1.55 2.48 -1.68 -2.32 -0.85 -1.62 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1001 -0.0348 -0.0161 0.008 0.0125 0.0281 32.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.19 0.32 0.265 0.21 0.08 0.25 0.47 -
P/RPS 6.82 33.93 0.71 0.51 0.07 0.25 0.41 59.73%
P/EPS 10.15 8.83 -0.79 -0.46 -0.47 -0.59 -1.47 -
EY 9.85 11.32 -125.94 -219.16 -211.20 -170.55 -68.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.19 0.00 0.00 0.50 0.76 0.64 8.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 0.11 0.49 0.61 0.20 0.05 0.25 0.45 -
P/RPS 3.95 51.96 1.64 0.49 0.05 0.25 0.39 47.06%
P/EPS 5.88 13.52 -1.83 -0.43 -0.30 -0.59 -1.41 -
EY 17.02 7.40 -54.71 -230.12 -337.91 -170.55 -71.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.36 0.00 0.00 0.31 0.76 0.61 -0.27%

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