[SUMATEC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -32.27%
YoY- -77.86%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 44,069 157,931 198,941 183,209 187,629 209,046 283,192 -26.63%
PBT -60,734 -109,499 -5,081 -68,033 -51,135 -429 11,423 -
Tax -1,355 -12,562 -3 -23,162 -12 107 -780 9.63%
NP -62,089 -122,061 -5,084 -91,195 -51,147 -322 10,643 -
-
NP to SH -66,326 -104,867 -19,809 -91,023 -51,176 -140 10,701 -
-
Tax Rate - - - - - - 6.83% -
Total Cost 106,158 279,992 204,025 274,404 238,776 209,368 272,549 -14.53%
-
Net Worth -152,203 -79,343 30,026 75,569 119,686 169,236 165,912 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -152,203 -79,343 30,026 75,569 119,686 169,236 165,912 -
NOSH 214,370 214,442 214,476 160,786 161,739 162,727 159,531 5.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -140.89% -77.29% -2.56% -49.78% -27.26% -0.15% 3.76% -
ROE 0.00% 0.00% -65.97% -120.45% -42.76% -0.08% 6.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.56 73.65 92.76 113.95 116.01 128.46 177.52 -30.15%
EPS -30.94 -48.90 -9.24 -56.61 -31.64 -0.09 6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.37 0.14 0.47 0.74 1.04 1.04 -
Adjusted Per Share Value based on latest NOSH - 160,786
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.04 3.71 4.68 4.31 4.41 4.92 6.66 -26.59%
EPS -1.56 -2.47 -0.47 -2.14 -1.20 0.00 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0358 -0.0187 0.0071 0.0178 0.0281 0.0398 0.039 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.615 0.20 0.05 0.26 0.37 0.31 0.81 -
P/RPS 2.99 0.27 0.05 0.23 0.32 0.24 0.46 36.57%
P/EPS -1.99 -0.41 -0.54 -0.46 -1.17 -360.32 12.08 -
EY -50.31 -244.51 -184.72 -217.73 -85.52 -0.28 8.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.36 0.55 0.50 0.30 0.78 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.39 0.19 0.27 0.28 0.32 0.27 0.68 -
P/RPS 1.90 0.26 0.29 0.25 0.28 0.21 0.38 30.73%
P/EPS -1.26 -0.39 -2.92 -0.49 -1.01 -313.83 10.14 -
EY -79.33 -257.38 -34.21 -202.18 -98.88 -0.32 9.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.93 0.60 0.43 0.26 0.65 -

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