[SUMATEC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -39527.86%
YoY- -700.75%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 187,629 186,421 180,549 193,924 209,046 255,376 268,135 -21.16%
PBT -51,135 -51,694 -57,610 -55,430 -429 293 11,515 -
Tax -12 -12 -12 -14 107 220 29 -
NP -51,147 -51,706 -57,622 -55,444 -322 513 11,544 -
-
NP to SH -51,176 -51,741 -57,659 -55,479 -140 702 11,731 -
-
Tax Rate - - - - - -75.09% -0.25% -
Total Cost 238,776 238,127 238,171 249,368 209,368 254,863 256,591 -4.67%
-
Net Worth 119,686 119,545 115,562 109,323 169,236 167,445 170,609 -21.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 119,686 119,545 115,562 109,323 169,236 167,445 170,609 -21.03%
NOSH 161,739 161,547 160,503 160,770 162,727 161,005 160,952 0.32%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -27.26% -27.74% -31.91% -28.59% -0.15% 0.20% 4.31% -
ROE -42.76% -43.28% -49.89% -50.75% -0.08% 0.42% 6.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 116.01 115.40 112.49 120.62 128.46 158.61 166.59 -21.41%
EPS -31.64 -32.03 -35.92 -34.51 -0.09 0.44 7.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.72 0.68 1.04 1.04 1.06 -21.28%
Adjusted Per Share Value based on latest NOSH - 160,770
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.41 4.38 4.25 4.56 4.92 6.00 6.31 -21.22%
EPS -1.20 -1.22 -1.36 -1.30 0.00 0.02 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0281 0.0272 0.0257 0.0398 0.0394 0.0401 -21.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.47 0.16 0.23 0.31 0.43 0.50 -
P/RPS 0.32 0.41 0.14 0.19 0.24 0.27 0.30 4.39%
P/EPS -1.17 -1.47 -0.45 -0.67 -360.32 98.62 6.86 -
EY -85.52 -68.15 -224.52 -150.04 -0.28 1.01 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.22 0.34 0.30 0.41 0.47 4.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.32 0.45 0.41 0.22 0.27 0.40 0.50 -
P/RPS 0.28 0.39 0.36 0.18 0.21 0.25 0.30 -4.49%
P/EPS -1.01 -1.41 -1.14 -0.64 -313.83 91.74 6.86 -
EY -98.88 -71.17 -87.62 -156.86 -0.32 1.09 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.57 0.32 0.26 0.38 0.47 -5.75%

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