[SUMATEC] YoY Annualized 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- 33.77%
YoY- -64.79%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 0 170 193,798 171,054 191,740 206,744 240,016 -
PBT -15,030 -93,696 12,768 3,698 10,526 3,054 20,870 -
Tax -6,418 -20 -8 44 -8 -12 -756 42.78%
NP -21,448 -93,716 12,760 3,742 10,518 3,042 20,114 -
-
NP to SH -18,322 -60,296 -580 3,708 10,530 3,056 20,124 -
-
Tax Rate - - 0.06% -1.19% 0.08% 0.39% 3.62% -
Total Cost 21,448 93,886 181,038 167,312 181,222 203,702 219,902 -32.12%
-
Net Worth -148,034 -68,615 33,142 53,201 119,146 167,275 163,210 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -148,034 -68,615 33,142 53,201 119,146 167,275 163,210 -
NOSH 214,543 214,423 207,142 161,217 161,009 160,842 158,456 5.17%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.00% -55,127.06% 6.58% 2.19% 5.49% 1.47% 8.38% -
ROE 0.00% 0.00% -1.75% 6.97% 8.84% 1.83% 12.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 0.08 93.56 106.10 119.09 128.54 151.47 -
EPS -8.54 -28.12 -0.28 2.30 6.54 1.90 12.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.69 -0.32 0.16 0.33 0.74 1.04 1.03 -
Adjusted Per Share Value based on latest NOSH - 161,388
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 0.00 4.56 4.02 4.51 4.86 5.64 -
EPS -0.43 -1.42 -0.01 0.09 0.25 0.07 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0348 -0.0161 0.0078 0.0125 0.028 0.0393 0.0384 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.265 0.21 0.08 0.25 0.47 0.43 1.00 -
P/RPS 0.00 264.88 0.09 0.24 0.39 0.33 0.66 -
P/EPS -3.10 -0.75 -28.57 10.87 7.19 22.63 7.87 -
EY -32.23 -133.90 -3.50 9.20 13.91 4.42 12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.50 0.76 0.64 0.41 0.97 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.61 0.20 0.05 0.25 0.45 0.40 0.80 -
P/RPS 0.00 252.26 0.05 0.24 0.38 0.31 0.53 -
P/EPS -7.14 -0.71 -17.86 10.87 6.88 21.05 6.30 -
EY -14.00 -140.60 -5.60 9.20 14.53 4.75 15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.31 0.76 0.61 0.38 0.78 -

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