[SUMATEC] YoY TTM Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.0%
YoY- 52.32%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 173,034 180,549 268,135 205,116 142,886 207,534 70,024 16.26%
PBT -67,530 -57,610 11,515 11,376 8,023 17,745 -29,493 14.79%
Tax 14 -12 29 -758 -774 -6,139 -2,102 -
NP -67,516 -57,622 11,544 10,618 7,249 11,606 -31,595 13.48%
-
NP to SH -67,262 -57,659 11,731 10,676 7,009 11,606 -31,595 13.41%
-
Tax Rate - - -0.25% 6.66% 9.65% 34.60% - -
Total Cost 240,550 238,171 256,591 194,498 135,637 195,928 101,619 15.43%
-
Net Worth 51,572 115,562 170,609 155,479 132,760 75,205 51,845 -0.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 51,572 115,562 170,609 155,479 132,760 75,205 51,845 -0.08%
NOSH 161,162 160,503 160,952 158,652 145,890 144,626 132,938 3.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -39.02% -31.91% 4.31% 5.18% 5.07% 5.59% -45.12% -
ROE -130.42% -49.89% 6.88% 6.87% 5.28% 15.43% -60.94% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 107.37 112.49 166.59 129.29 97.94 143.50 52.67 12.59%
EPS -41.74 -35.92 7.29 6.73 4.80 8.02 -23.77 9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.72 1.06 0.98 0.91 0.52 0.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 158,652
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.07 4.25 6.31 4.82 3.36 4.88 1.65 16.23%
EPS -1.58 -1.36 0.28 0.25 0.16 0.27 -0.74 13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0272 0.0401 0.0366 0.0312 0.0177 0.0122 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.16 0.50 0.90 0.77 0.88 2.10 -
P/RPS 0.29 0.14 0.30 0.70 0.79 0.61 3.99 -35.38%
P/EPS -0.74 -0.45 6.86 13.37 16.03 10.97 -8.84 -33.84%
EY -134.63 -224.52 14.58 7.48 6.24 9.12 -11.32 51.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.22 0.47 0.92 0.85 1.69 5.38 -24.82%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 29/05/08 30/05/07 30/05/06 26/05/05 - -
Price 0.24 0.41 0.50 0.86 0.81 0.64 0.00 -
P/RPS 0.22 0.36 0.30 0.67 0.83 0.45 0.00 -
P/EPS -0.58 -1.14 6.86 12.78 16.86 7.98 0.00 -
EY -173.90 -87.62 14.58 7.82 5.93 12.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 0.47 0.88 0.89 1.23 0.00 -

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