[SUMATEC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9698.52%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,431 37,285 48,242 25,251 48,712 50,829 45,040 37.22%
PBT 1,777 1,173 677 -71,660 743 2,710 2,553 -21.44%
Tax -23,187 7 16 2 -2 -2 -2 50833.58%
NP -21,410 1,180 693 -71,658 741 2,708 2,551 -
-
NP to SH -21,465 1,162 693 -71,413 744 2,714 2,552 -
-
Tax Rate 1,304.84% -0.60% -2.36% - 0.27% 0.07% 0.08% -
Total Cost 93,841 36,105 47,549 96,909 47,971 48,121 42,489 69.51%
-
Net Worth 75,569 53,258 51,572 51,442 119,686 119,545 115,562 -24.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 75,569 53,258 51,572 51,442 119,686 119,545 115,562 -24.64%
NOSH 160,786 161,388 161,162 160,756 161,739 161,547 160,503 0.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -29.56% 3.16% 1.44% -283.78% 1.52% 5.33% 5.66% -
ROE -28.40% 2.18% 1.34% -138.82% 0.62% 2.27% 2.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.05 23.10 29.93 15.71 30.12 31.46 28.06 37.07%
EPS -13.35 0.72 0.43 -44.42 0.46 1.68 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.33 0.32 0.32 0.74 0.74 0.72 -24.72%
Adjusted Per Share Value based on latest NOSH - 160,756
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.70 0.88 1.13 0.59 1.15 1.20 1.06 36.97%
EPS -0.50 0.03 0.02 -1.68 0.02 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0125 0.0121 0.0121 0.0281 0.0281 0.0272 -24.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.31 0.31 0.37 0.47 0.16 -
P/RPS 0.58 1.08 1.04 1.97 1.23 1.49 0.57 1.16%
P/EPS -1.95 34.72 72.09 -0.70 80.43 27.98 10.06 -
EY -51.35 2.88 1.39 -143.30 1.24 3.57 9.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.97 0.97 0.50 0.64 0.22 84.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 27/05/09 -
Price 0.28 0.25 0.24 0.35 0.32 0.45 0.41 -
P/RPS 0.62 1.08 0.80 2.23 1.06 1.43 1.46 -43.47%
P/EPS -2.10 34.72 55.81 -0.79 69.57 26.79 25.79 -
EY -47.68 2.88 1.79 -126.92 1.44 3.73 3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.75 1.09 0.43 0.61 0.57 3.47%

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