[SUMATEC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -27.8%
YoY- -17.89%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 156,779 184,968 217,152 169,832 193,924 272,012 185,198 -2.73%
PBT -104,448 -40,642 -7,217 -65,654 -55,430 9,200 11,648 -
Tax -1,155 -12,759 -23,162 -4 -14 -152 -1,142 0.18%
NP -105,603 -53,401 -30,379 -65,658 -55,444 9,048 10,506 -
-
NP to SH -92,526 -68,791 -34,003 -65,403 -55,479 9,235 10,570 -
-
Tax Rate - - - - - 1.65% 9.80% -
Total Cost 262,382 238,369 247,531 235,490 249,368 262,964 174,692 7.00%
-
Net Worth -130,746 -38,591 16,081 51,442 109,323 162,599 142,142 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -130,746 -38,591 16,081 51,442 109,323 162,599 142,142 -
NOSH 214,338 214,394 160,815 160,756 160,770 157,863 146,538 6.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -67.36% -28.87% -13.99% -38.66% -28.59% 3.33% 5.67% -
ROE 0.00% 0.00% -211.44% -127.14% -50.75% 5.68% 7.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.15 86.27 135.03 105.65 120.62 172.31 126.38 -8.70%
EPS -43.17 -32.09 -21.14 -40.68 -34.51 5.85 7.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.61 -0.18 0.10 0.32 0.68 1.03 0.97 -
Adjusted Per Share Value based on latest NOSH - 160,756
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.69 4.35 5.11 3.99 4.56 6.40 4.35 -2.70%
EPS -2.18 -1.62 -0.80 -1.54 -1.30 0.22 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0307 -0.0091 0.0038 0.0121 0.0257 0.0382 0.0334 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.22 0.28 0.31 0.23 0.69 0.81 -
P/RPS 0.26 0.25 0.21 0.29 0.19 0.40 0.64 -13.92%
P/EPS -0.44 -0.69 -1.32 -0.76 -0.67 11.79 11.23 -
EY -227.20 -145.85 -75.51 -131.24 -150.04 8.48 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.80 0.97 0.34 0.67 0.84 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.195 0.21 0.28 0.35 0.22 0.55 0.90 -
P/RPS 0.27 0.24 0.21 0.33 0.18 0.32 0.71 -14.87%
P/EPS -0.45 -0.65 -1.32 -0.86 -0.64 9.40 12.48 -
EY -221.38 -152.79 -75.51 -116.24 -156.86 10.64 8.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.80 1.09 0.32 0.53 0.93 -

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