[SUMATEC] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 167.53%
YoY- -64.79%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 46,877 214,725 157,958 85,527 48,242 169,833 144,581 -52.83%
PBT 2,715 -37,926 3,627 1,849 677 -65,654 6,006 -41.12%
Tax -3 22 -23,165 22 16 -3 -5 -28.88%
NP 2,712 -37,904 -19,538 1,871 693 -65,657 6,001 -41.13%
-
NP to SH -1,103 -35,491 -19,611 1,854 693 -65,403 6,010 -
-
Tax Rate 0.11% - 638.68% -1.19% -2.36% - 0.08% -
Total Cost 44,165 252,629 177,496 83,656 47,549 235,490 138,580 -53.37%
-
Net Worth 34,603 16,077 75,550 53,201 51,572 51,444 118,914 -56.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 34,603 16,077 75,550 53,201 51,572 51,444 118,914 -56.12%
NOSH 216,274 160,775 160,745 161,217 161,162 160,762 160,695 21.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.79% -17.65% -12.37% 2.19% 1.44% -38.66% 4.15% -
ROE -3.19% -220.75% -25.96% 3.48% 1.34% -127.13% 5.05% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.67 133.56 98.27 53.05 29.93 105.64 89.97 -61.32%
EPS -0.51 -22.08 -12.20 1.15 0.43 -40.68 3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.10 0.47 0.33 0.32 0.32 0.74 -64.00%
Adjusted Per Share Value based on latest NOSH - 161,388
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.10 5.05 3.71 2.01 1.13 3.99 3.40 -52.90%
EPS -0.03 -0.83 -0.46 0.04 0.02 -1.54 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0038 0.0178 0.0125 0.0121 0.0121 0.028 -56.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.28 0.28 0.26 0.25 0.31 0.31 0.37 -
P/RPS 1.29 0.21 0.26 0.47 1.04 0.29 0.41 114.86%
P/EPS -54.90 -1.27 -2.13 21.74 72.09 -0.76 9.89 -
EY -1.82 -78.84 -46.92 4.60 1.39 -131.24 10.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.80 0.55 0.76 0.97 0.97 0.50 130.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.09 0.28 0.28 0.25 0.24 0.35 0.32 -
P/RPS 0.42 0.21 0.28 0.47 0.80 0.33 0.36 10.83%
P/EPS -17.65 -1.27 -2.30 21.74 55.81 -0.86 8.56 -
EY -5.67 -78.84 -43.57 4.60 1.79 -116.24 11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 2.80 0.60 0.76 0.75 1.09 0.43 19.27%

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