[SUMATEC] QoQ TTM 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- -247.27%
YoY- -102.31%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 157,931 88,156 138,151 184,968 198,941 228,523 215,787 -18.74%
PBT -109,499 -93,874 -70,905 -40,642 -5,081 -2,682 -5,179 660.37%
Tax -12,562 -12,766 -12,767 -12,759 -3 -23,189 -23,181 -33.45%
NP -122,061 -106,640 -83,672 -53,401 -5,084 -25,871 -28,360 163.89%
-
NP to SH -104,867 -98,649 -85,940 -68,791 -19,809 -36,148 -35,799 104.32%
-
Tax Rate - - - - - - - -
Total Cost 279,992 194,796 221,823 238,369 204,025 254,394 244,147 9.53%
-
Net Worth -79,343 -68,589 -55,764 -38,591 30,026 34,231 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 -79,343 -68,589 -55,764 -38,591 30,026 34,231 34,603 -
NOSH 214,442 214,342 214,477 214,394 214,476 213,947 216,274 -0.56%
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 -77.29% -120.97% -60.57% -28.87% -2.56% -11.32% -13.14% -
ROE 0.00% 0.00% 0.00% 0.00% -65.97% -105.60% -103.45% -
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 73.65 41.13 64.41 86.27 92.76 106.81 99.77 -18.27%
EPS -48.90 -46.02 -40.07 -32.09 -9.24 -16.90 -16.55 105.50%
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 3.71 2.07 3.25 4.35 4.68 5.37 5.07 -18.74%
EPS -2.47 -2.32 -2.02 -1.62 -0.47 -0.85 -0.84 104.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0187 -0.0161 -0.0131 -0.0091 0.0071 0.008 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 0.27 0.51 0.34 0.25 0.05 0.07 0.28 -2.38%
P/EPS -0.41 -0.46 -0.55 -0.69 -0.54 -0.47 -1.69 -61.00%
EY -244.51 -219.16 -182.13 -145.85 -184.72 -211.20 -59.12 156.99%
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 0.26 0.49 0.31 0.24 0.29 0.05 0.09 102.44%
P/EPS -0.39 -0.43 -0.50 -0.65 -2.92 -0.30 -0.54 -19.45%
EY -257.38 -230.12 -200.35 -152.79 -34.21 -337.91 -183.92 25.03%
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