[SUMATEC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.39%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 272,012 285,122 240,016 249,168 185,018 154,344 152,858 46.69%
PBT 9,201 15,121 20,870 9,672 11,648 15,421 15,350 -28.84%
Tax -151 -354 -756 -740 -1,141 -838 -748 -65.48%
NP 9,050 14,766 20,114 8,932 10,507 14,582 14,602 -27.24%
-
NP to SH 9,237 14,778 20,124 8,944 10,571 14,604 14,618 -26.30%
-
Tax Rate 1.64% 2.34% 3.62% 7.65% 9.80% 5.43% 4.87% -
Total Cost 262,962 270,356 219,902 240,236 174,511 139,761 138,256 53.33%
-
Net Worth 163,192 164,676 163,210 155,479 141,823 141,847 138,870 11.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 163,192 164,676 163,210 155,479 141,823 141,847 138,870 11.32%
NOSH 158,439 158,342 158,456 158,652 146,210 146,234 146,180 5.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.33% 5.18% 8.38% 3.58% 5.68% 9.45% 9.55% -
ROE 5.66% 8.97% 12.33% 5.75% 7.45% 10.30% 10.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 171.68 180.07 151.47 157.05 126.54 105.55 104.57 39.04%
EPS 5.83 9.33 12.70 5.64 7.23 9.99 10.00 -30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.03 0.98 0.97 0.97 0.95 5.52%
Adjusted Per Share Value based on latest NOSH - 158,652
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.40 6.70 5.64 5.86 4.35 3.63 3.59 46.86%
EPS 0.22 0.35 0.47 0.21 0.25 0.34 0.34 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0387 0.0384 0.0366 0.0333 0.0334 0.0327 11.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.69 0.81 1.00 0.90 0.81 0.80 0.93 -
P/RPS 0.40 0.45 0.66 0.57 0.64 0.76 0.89 -41.24%
P/EPS 11.84 8.68 7.87 15.96 11.20 8.01 9.30 17.41%
EY 8.45 11.52 12.70 6.26 8.93 12.48 10.75 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.97 0.92 0.84 0.82 0.98 -22.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 -
Price 0.55 0.68 0.80 0.86 0.90 0.81 0.83 -
P/RPS 0.32 0.38 0.53 0.55 0.71 0.77 0.79 -45.16%
P/EPS 9.43 7.29 6.30 15.26 12.45 8.11 8.30 8.85%
EY 10.60 13.73 15.88 6.56 8.03 12.33 12.05 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.78 0.88 0.93 0.84 0.87 -28.07%

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