[SUMATEC] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.26%
YoY- -7470.51%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 88,156 228,523 159,490 186,421 255,376 228,777 129,827 -6.24%
PBT -93,874 -2,682 -69,067 -51,694 293 14,408 8,923 -
Tax -12,766 -23,189 23 -12 220 -1,146 198 -
NP -106,640 -25,871 -69,044 -51,706 513 13,262 9,121 -
-
NP to SH -98,649 -36,148 -68,814 -51,741 702 13,323 9,169 -
-
Tax Rate - - - - -75.09% 7.95% -2.22% -
Total Cost 194,796 254,394 228,534 238,127 254,863 215,515 120,706 8.29%
-
Net Worth -68,589 34,231 53,258 119,545 167,445 163,152 138,957 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -68,589 34,231 53,258 119,545 167,445 163,152 138,957 -
NOSH 214,342 213,947 161,388 161,547 161,005 158,400 146,271 6.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -120.97% -11.32% -43.29% -27.74% 0.20% 5.80% 7.03% -
ROE 0.00% -105.60% -129.21% -43.28% 0.42% 8.17% 6.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.13 106.81 98.82 115.40 158.61 144.43 88.76 -12.02%
EPS -46.02 -16.90 -42.64 -32.03 0.44 8.41 6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 0.16 0.33 0.74 1.04 1.03 0.95 -
Adjusted Per Share Value based on latest NOSH - 161,547
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.07 5.37 3.75 4.38 6.00 5.38 3.05 -6.25%
EPS -2.32 -0.85 -1.62 -1.22 0.02 0.31 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0161 0.008 0.0125 0.0281 0.0394 0.0384 0.0327 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.08 0.25 0.47 0.43 1.00 0.93 -
P/RPS 0.51 0.07 0.25 0.41 0.27 0.69 1.05 -11.32%
P/EPS -0.46 -0.47 -0.59 -1.47 98.62 11.89 14.84 -
EY -219.16 -211.20 -170.55 -68.15 1.01 8.41 6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.76 0.64 0.41 0.97 0.98 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 29/08/07 29/08/06 -
Price 0.20 0.05 0.25 0.45 0.40 0.80 0.83 -
P/RPS 0.49 0.05 0.25 0.39 0.25 0.55 0.94 -10.28%
P/EPS -0.43 -0.30 -0.59 -1.41 91.74 9.51 13.24 -
EY -230.12 -337.91 -170.55 -71.17 1.09 10.51 7.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.76 0.61 0.38 0.78 0.87 -

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