[SUMATEC] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1767.59%
YoY- 72.38%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 52,308 0 112,710 139,748 157,958 144,581 150,875 -16.17%
PBT 30,488 -19,171 -62,885 5,763 3,627 6,006 1,710 61.59%
Tax -4,011 -219 -18 -6 -23,165 -5 -7 188.05%
NP 26,477 -19,390 -62,903 5,757 -19,538 6,001 1,703 57.94%
-
NP to SH 25,650 -15,302 -41,492 -5,416 -19,611 6,010 1,707 57.05%
-
Tax Rate 13.16% - - 0.10% 638.68% 0.08% 0.41% -
Total Cost 25,831 19,390 175,613 133,991 177,496 138,580 149,172 -25.33%
-
Net Worth 571,716 -152,162 -79,297 29,969 75,550 118,914 167,479 22.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 571,716 -152,162 -79,297 29,969 75,550 118,914 167,479 22.69%
NOSH 3,090,361 214,313 214,318 214,071 160,745 160,695 161,037 63.58%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 50.62% 0.00% -55.81% 4.12% -12.37% 4.15% 1.13% -
ROE 4.49% 0.00% 0.00% -18.07% -25.96% 5.05% 1.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.69 0.00 52.59 65.28 98.27 89.97 93.69 -48.77%
EPS 0.83 -7.14 -19.36 -2.53 -12.20 3.74 1.06 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 -0.71 -0.37 0.14 0.47 0.74 1.04 -24.99%
Adjusted Per Share Value based on latest NOSH - 214,476
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.23 0.00 2.65 3.29 3.71 3.40 3.55 -16.18%
EPS 0.60 -0.36 -0.98 -0.13 -0.46 0.14 0.04 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1344 -0.0358 -0.0186 0.007 0.0178 0.028 0.0394 22.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.41 0.615 0.20 0.05 0.26 0.37 0.31 -
P/RPS 24.22 0.00 504.28 0.08 0.26 0.41 0.33 104.55%
P/EPS 49.40 -8.61 -1.03 -1.98 -2.13 9.89 29.25 9.12%
EY 2.02 -11.61 -96.80 -50.60 -46.92 10.11 3.42 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.00 0.00 0.36 0.55 0.50 0.30 39.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 18/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.265 0.39 0.19 0.27 0.28 0.32 0.27 -
P/RPS 15.66 0.00 479.06 0.41 0.28 0.36 0.29 94.35%
P/EPS 31.93 -5.46 -0.98 -10.67 -2.30 8.56 25.47 3.83%
EY 3.13 -18.31 -101.89 -9.37 -43.57 11.69 3.93 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.00 1.93 0.60 0.43 0.26 32.84%

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