[SUMATEC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.08%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 137,175 155,492 167,556 146,656 201,306 192,774 158,876 -9.30%
PBT 9,439 12,525 16,382 16,428 17,625 19,262 20,296 -39.88%
Tax -1,629 -1,869 -4,404 -4,800 -6,121 -6,202 -6,290 -59.26%
NP 7,810 10,656 11,978 11,628 11,504 13,060 14,006 -32.18%
-
NP to SH 7,786 10,625 11,850 11,628 11,504 13,060 14,006 -32.31%
-
Tax Rate 17.26% 14.92% 26.88% 29.22% 34.73% 32.20% 30.99% -
Total Cost 129,365 144,836 155,578 135,028 189,802 179,714 144,870 -7.24%
-
Net Worth 129,889 75,070 73,521 75,205 110,238 58,477 55,811 75.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 129,889 75,070 73,521 75,205 110,238 58,477 55,811 75.34%
NOSH 144,321 144,365 144,160 144,626 132,817 132,903 132,884 5.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.69% 6.85% 7.15% 7.93% 5.71% 6.77% 8.82% -
ROE 5.99% 14.15% 16.12% 15.46% 10.44% 22.33% 25.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.05 107.71 116.23 101.40 151.57 145.05 119.56 -14.14%
EPS 5.40 7.36 8.22 8.04 8.66 9.83 10.54 -35.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.52 0.51 0.52 0.83 0.44 0.42 65.98%
Adjusted Per Share Value based on latest NOSH - 144,626
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.23 3.66 3.94 3.45 4.73 4.53 3.74 -9.28%
EPS 0.18 0.25 0.28 0.27 0.27 0.31 0.33 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0177 0.0173 0.0177 0.0259 0.0138 0.0131 75.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.61 0.66 0.88 1.12 1.06 1.40 -
P/RPS 0.48 0.57 0.57 0.87 0.74 0.73 1.17 -44.69%
P/EPS 8.53 8.29 8.03 10.95 12.93 10.79 13.28 -25.49%
EY 11.73 12.07 12.45 9.14 7.73 9.27 7.53 34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.17 1.29 1.69 1.35 2.41 3.33 -71.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 26/08/05 26/05/05 28/02/05 29/11/04 30/08/04 -
Price 0.79 0.50 0.62 0.64 1.01 1.10 1.03 -
P/RPS 0.83 0.46 0.53 0.63 0.67 0.76 0.86 -2.33%
P/EPS 14.64 6.79 7.54 7.96 11.66 11.19 9.77 30.85%
EY 6.83 14.72 13.26 12.56 8.58 8.93 10.23 -23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.22 1.23 1.22 2.50 2.45 -49.37%

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