[SUMATEC] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 86.85%
YoY- -115.64%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 54,978 0 170 193,798 171,054 191,740 206,744 -19.80%
PBT 24,176 -15,030 -93,696 12,768 3,698 10,526 3,054 41.15%
Tax -232 -6,418 -20 -8 44 -8 -12 63.78%
NP 23,944 -21,448 -93,716 12,760 3,742 10,518 3,042 41.01%
-
NP to SH 22,348 -18,322 -60,296 -580 3,708 10,530 3,056 39.29%
-
Tax Rate 0.96% - - 0.06% -1.19% 0.08% 0.39% -
Total Cost 31,034 21,448 93,886 181,038 167,312 181,222 203,702 -26.90%
-
Net Worth 418,308 -148,034 -68,615 33,142 53,201 119,146 167,275 16.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 418,308 -148,034 -68,615 33,142 53,201 119,146 167,275 16.49%
NOSH 2,865,128 214,543 214,423 207,142 161,217 161,009 160,842 61.57%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 43.55% 0.00% -55,127.06% 6.58% 2.19% 5.49% 1.47% -
ROE 5.34% 0.00% 0.00% -1.75% 6.97% 8.84% 1.83% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.92 0.00 0.08 93.56 106.10 119.09 128.54 -50.35%
EPS 0.78 -8.54 -28.12 -0.28 2.30 6.54 1.90 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 -0.69 -0.32 0.16 0.33 0.74 1.04 -27.89%
Adjusted Per Share Value based on latest NOSH - 213,947
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.29 0.00 0.00 4.56 4.02 4.51 4.86 -19.82%
EPS 0.53 -0.43 -1.42 -0.01 0.09 0.25 0.07 40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 -0.0348 -0.0161 0.0078 0.0125 0.028 0.0393 16.52%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.32 0.265 0.21 0.08 0.25 0.47 0.43 -
P/RPS 16.68 0.00 264.88 0.09 0.24 0.39 0.33 92.22%
P/EPS 41.03 -3.10 -0.75 -28.57 10.87 7.19 22.63 10.42%
EY 2.44 -32.23 -133.90 -3.50 9.20 13.91 4.42 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 0.00 0.50 0.76 0.64 0.41 32.19%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 -
Price 0.49 0.61 0.20 0.05 0.25 0.45 0.40 -
P/RPS 25.54 0.00 252.26 0.05 0.24 0.38 0.31 108.52%
P/EPS 62.82 -7.14 -0.71 -17.86 10.87 6.88 21.05 19.97%
EY 1.59 -14.00 -140.60 -5.60 9.20 14.53 4.75 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 0.00 0.00 0.31 0.76 0.61 0.38 43.77%

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