[SUMATEC] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 14.09%
YoY- 7.5%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 50,304 95,352 13,743 114,926 138,151 215,787 173,034 -18.59%
PBT 11,493 69,638 83,121 -83,769 -70,905 -5,179 -67,530 -
Tax 727 -5,737 -485 -1,144 -12,767 -23,181 14 93.03%
NP 12,220 63,901 82,636 -84,913 -83,672 -28,360 -67,516 -
-
NP to SH 12,220 63,901 94,981 -79,491 -85,940 -35,799 -67,262 -
-
Tax Rate -6.33% 8.24% 0.58% - - - - -
Total Cost 38,084 31,451 -68,893 199,839 221,823 244,147 240,550 -26.42%
-
Net Worth 703,119 617,209 423,254 -143,843 -55,764 34,603 51,572 54.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 703,119 617,209 423,254 -143,843 -55,764 34,603 51,572 54.50%
NOSH 3,740,000 3,410,000 2,980,666 214,691 214,477 216,274 161,162 68.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 24.29% 67.02% 601.30% -73.88% -60.57% -13.14% -39.02% -
ROE 1.74% 10.35% 22.44% 0.00% 0.00% -103.45% -130.42% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.35 2.80 0.46 53.53 64.41 99.77 107.37 -51.74%
EPS 0.33 1.87 3.19 -37.03 -40.07 -16.55 -41.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.181 0.142 -0.67 -0.26 0.16 0.32 -8.47%
Adjusted Per Share Value based on latest NOSH - 214,691
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.18 2.24 0.32 2.70 3.25 5.07 4.07 -18.63%
EPS 0.29 1.50 2.23 -1.87 -2.02 -0.84 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1451 0.0995 -0.0338 -0.0131 0.0081 0.0121 54.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.115 0.22 0.285 0.185 0.22 0.28 0.31 -
P/RPS 8.55 7.87 61.81 0.35 0.34 0.28 0.29 75.67%
P/EPS 35.20 11.74 8.94 -0.50 -0.55 -1.69 -0.74 -
EY 2.84 8.52 11.18 -200.14 -182.13 -59.12 -134.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.22 2.01 0.00 0.00 1.75 0.97 -7.43%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 22/05/14 31/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.11 0.19 0.265 0.195 0.20 0.09 0.24 -
P/RPS 8.18 6.79 57.47 0.36 0.31 0.09 0.22 82.59%
P/EPS 33.67 10.14 8.32 -0.53 -0.50 -0.54 -0.58 -
EY 2.97 9.86 12.02 -189.88 -200.35 -183.92 -173.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.05 1.87 0.00 0.00 0.56 0.75 -3.91%

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