[SUMATEC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1259.53%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 112,710 85 60 175,017 139,748 96,899 46,877 79.18%
PBT -62,885 -46,848 -27,548 -53,932 5,763 6,384 2,715 -
Tax -18 -10 -11 -12,750 -6 -4 -3 229.11%
NP -62,903 -46,858 -27,559 -66,682 5,757 6,380 2,712 -
-
NP to SH -41,492 -30,148 -18,252 -73,632 -5,416 -290 -1,103 1015.29%
-
Tax Rate - - - - 0.10% 0.06% 0.11% -
Total Cost 175,613 46,943 27,619 241,699 133,991 90,519 44,165 150.35%
-
Net Worth -79,297 -68,615 -55,764 -38,586 29,969 33,142 34,603 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -79,297 -68,615 -55,764 -38,586 29,969 33,142 34,603 -
NOSH 214,318 214,423 214,477 214,368 214,071 207,142 216,274 -0.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -55.81% -55,127.06% -45,931.67% -38.10% 4.12% 6.58% 5.79% -
ROE 0.00% 0.00% 0.00% 0.00% -18.07% -0.88% -3.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.59 0.04 0.03 81.64 65.28 46.78 21.67 80.29%
EPS -19.36 -14.06 -8.51 -34.35 -2.53 -0.14 -0.51 1022.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.37 -0.32 -0.26 -0.18 0.14 0.16 0.16 -
Adjusted Per Share Value based on latest NOSH - 214,394
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.65 0.00 0.00 4.12 3.29 2.28 1.10 79.42%
EPS -0.98 -0.71 -0.43 -1.73 -0.13 -0.01 -0.03 915.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0186 -0.0161 -0.0131 -0.0091 0.007 0.0078 0.0081 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.21 0.22 0.22 0.05 0.08 0.28 -
P/RPS 504.28 529.75 786.42 0.27 0.08 0.17 1.29 5188.50%
P/EPS -1.03 -1.49 -2.59 -0.64 -1.98 -57.14 -54.90 -92.88%
EY -96.80 -66.95 -38.68 -156.13 -50.60 -1.75 -1.82 1304.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.36 0.50 1.75 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.19 0.20 0.20 0.21 0.27 0.05 0.09 -
P/RPS 479.06 504.53 714.92 0.26 0.41 0.11 0.42 10677.67%
P/EPS -0.98 -1.42 -2.35 -0.61 -10.67 -35.71 -17.65 -85.36%
EY -101.89 -70.30 -42.55 -163.56 -9.37 -2.80 -5.67 582.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.93 0.31 0.56 -

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