[SUMATEC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2537.57%
YoY- -700.62%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 192,774 191,740 192,160 193,923 201,166 206,744 233,660 -12.02%
PBT 8,008 10,526 10,212 -55,431 2,280 3,054 18,932 -43.62%
Tax -6 -8 -8 -13 -9 -12 -16 -47.96%
NP 8,001 10,518 10,204 -55,444 2,270 3,042 18,916 -43.62%
-
NP to SH 8,013 10,530 10,208 -55,479 2,276 3,056 18,928 -43.59%
-
Tax Rate 0.07% 0.08% 0.08% - 0.39% 0.39% 0.08% -
Total Cost 184,773 181,222 181,956 249,367 198,896 203,702 214,744 -9.52%
-
Net Worth 118,914 119,146 115,562 109,318 167,479 167,275 170,609 -21.37%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,914 119,146 115,562 109,318 167,479 167,275 170,609 -21.37%
NOSH 160,695 161,009 160,503 160,762 161,037 160,842 160,952 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.15% 5.49% 5.31% -28.59% 1.13% 1.47% 8.10% -
ROE 6.74% 8.84% 8.83% -50.75% 1.36% 1.83% 11.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 119.96 119.09 119.72 120.63 124.92 128.54 145.17 -11.93%
EPS 4.99 6.54 6.36 -34.51 1.41 1.90 11.76 -43.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.72 0.68 1.04 1.04 1.06 -21.28%
Adjusted Per Share Value based on latest NOSH - 160,770
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.53 4.51 4.52 4.56 4.73 4.86 5.49 -12.01%
EPS 0.19 0.25 0.24 -1.30 0.05 0.07 0.45 -43.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.028 0.0272 0.0257 0.0394 0.0393 0.0401 -21.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.47 0.16 0.23 0.31 0.43 0.50 -
P/RPS 0.31 0.39 0.13 0.19 0.25 0.33 0.34 -5.96%
P/EPS 7.42 7.19 2.52 -0.67 21.93 22.63 4.25 44.94%
EY 13.48 13.91 39.75 -150.04 4.56 4.42 23.52 -30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.22 0.34 0.30 0.41 0.47 4.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 27/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.32 0.45 0.41 0.22 0.27 0.40 0.50 -
P/RPS 0.27 0.38 0.34 0.18 0.22 0.31 0.34 -14.23%
P/EPS 6.42 6.88 6.45 -0.64 19.10 21.05 4.25 31.61%
EY 15.58 14.53 15.51 -156.86 5.23 4.75 23.52 -23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.57 0.32 0.26 0.38 0.47 -5.75%

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