[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -805.18%
YoY- -426.31%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 193,798 187,508 214,725 210,610 171,054 192,968 169,833 9.22%
PBT 12,768 10,860 -37,926 4,836 3,698 2,708 -65,654 -
Tax -8 -12 22 -30,886 44 64 -3 92.64%
NP 12,760 10,848 -37,904 -26,050 3,742 2,772 -65,657 -
-
NP to SH -580 -4,412 -35,491 -26,148 3,708 2,772 -65,403 -95.75%
-
Tax Rate 0.06% 0.11% - 638.67% -1.19% -2.36% - -
Total Cost 181,038 176,660 252,629 236,661 167,312 190,196 235,490 -16.12%
-
Net Worth 33,142 34,603 16,077 75,550 53,201 51,572 51,444 -25.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 33,142 34,603 16,077 75,550 53,201 51,572 51,444 -25.46%
NOSH 207,142 216,274 160,775 160,745 161,217 161,162 160,762 18.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.58% 5.79% -17.65% -12.37% 2.19% 1.44% -38.66% -
ROE -1.75% -12.75% -220.75% -34.61% 6.97% 5.38% -127.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.56 86.70 133.56 131.02 106.10 119.73 105.64 -7.79%
EPS -0.28 -2.04 -22.08 -16.27 2.30 1.72 -40.68 -96.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.10 0.47 0.33 0.32 0.32 -37.08%
Adjusted Per Share Value based on latest NOSH - 160,786
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.56 4.41 5.05 4.95 4.02 4.54 3.99 9.33%
EPS -0.01 -0.10 -0.83 -0.61 0.09 0.07 -1.54 -96.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0081 0.0038 0.0178 0.0125 0.0121 0.0121 -25.43%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.08 0.28 0.28 0.26 0.25 0.31 0.31 -
P/RPS 0.09 0.32 0.21 0.20 0.24 0.26 0.29 -54.25%
P/EPS -28.57 -13.73 -1.27 -1.60 10.87 18.02 -0.76 1029.66%
EY -3.50 -7.29 -78.84 -62.56 9.20 5.55 -131.24 -91.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.75 2.80 0.55 0.76 0.97 0.97 -35.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.05 0.09 0.28 0.28 0.25 0.24 0.35 -
P/RPS 0.05 0.10 0.21 0.21 0.24 0.20 0.33 -71.67%
P/EPS -17.86 -4.41 -1.27 -1.72 10.87 13.95 -0.86 659.74%
EY -5.60 -22.67 -78.84 -58.10 9.20 7.17 -116.24 -86.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.56 2.80 0.60 0.76 0.75 1.09 -56.85%

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