[SUMATEC] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.29%
YoY- 36.75%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 44,415 85,277 52,307 44,069 157,931 198,941 183,209 -21.01%
PBT 21,387 61,925 121,059 -60,734 -109,499 -5,081 -68,033 -
Tax -4,049 -1,269 -4,162 -1,355 -12,562 -3 -23,162 -25.20%
NP 17,338 60,656 116,897 -62,089 -122,061 -5,084 -91,195 -
-
NP to SH 17,338 60,656 126,236 -66,326 -104,867 -19,809 -91,023 -
-
Tax Rate 18.93% 2.05% 3.44% - - - - -
Total Cost 27,077 24,621 -64,590 106,158 279,992 204,025 274,404 -31.99%
-
Net Worth 721,279 648,197 582,186 -152,203 -79,343 30,026 75,569 45.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 721,279 648,197 582,186 -152,203 -79,343 30,026 75,569 45.59%
NOSH 3,717,934 3,466,296 3,146,956 214,370 214,442 214,476 160,786 68.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 39.04% 71.13% 223.48% -140.89% -77.29% -2.56% -49.78% -
ROE 2.40% 9.36% 21.68% 0.00% 0.00% -65.97% -120.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.19 2.46 1.66 20.56 73.65 92.76 113.95 -53.21%
EPS 0.47 1.75 4.01 -30.94 -48.90 -9.24 -56.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.187 0.185 -0.71 -0.37 0.14 0.47 -13.70%
Adjusted Per Share Value based on latest NOSH - 214,370
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.04 2.01 1.23 1.04 3.71 4.68 4.31 -21.08%
EPS 0.41 1.43 2.97 -1.56 -2.47 -0.47 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1524 0.1369 -0.0358 -0.0187 0.0071 0.0178 45.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.085 0.14 0.41 0.615 0.20 0.05 0.26 -
P/RPS 7.12 5.69 24.67 2.99 0.27 0.05 0.23 77.10%
P/EPS 18.23 8.00 10.22 -1.99 -0.41 -0.54 -0.46 -
EY 5.49 12.50 9.78 -50.31 -244.51 -184.72 -217.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 2.22 0.00 0.00 0.36 0.55 -3.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 27/11/14 18/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.06 0.145 0.265 0.39 0.19 0.27 0.28 -
P/RPS 5.02 5.89 15.94 1.90 0.26 0.29 0.25 64.78%
P/EPS 12.87 8.29 6.61 -1.26 -0.39 -2.92 -0.49 -
EY 7.77 12.07 15.14 -79.33 -257.38 -34.21 -202.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.78 1.43 0.00 0.00 1.93 0.60 -10.41%

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