[SUMATEC] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 30,436 39,588 10,246 0 1,657 6,717 5,040 231.25%
PBT 3,987 4,420 1,318 0 -3,138 -14,674 -10,957 -
Tax -1,182 -920 0 0 -139 -318 -274 164.76%
NP 2,805 3,500 1,318 0 -3,277 -14,992 -11,231 -
-
NP to SH 2,805 3,500 1,318 0 -3,277 -14,992 -11,231 -
-
Tax Rate 29.65% 20.81% 0.00% - - - - -
Total Cost 27,631 36,088 8,928 0 4,934 21,709 16,271 42.29%
-
Net Worth 51,845 49,239 46,595 0 -56,121 -52,852 -48,998 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,845 49,239 46,595 0 -56,121 -52,852 -48,998 -
NOSH 132,938 133,079 133,131 64,507 64,507 64,453 64,471 61.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.22% 8.84% 12.86% 0.00% -197.77% -223.19% -222.84% -
ROE 5.41% 7.11% 2.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.89 29.75 7.70 0.00 2.57 10.42 7.82 104.49%
EPS 2.11 2.63 0.99 0.00 -5.08 -23.26 -17.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.35 0.00 -0.87 -0.82 -0.76 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.72 0.93 0.24 0.00 0.04 0.16 0.12 229.83%
EPS 0.07 0.08 0.03 0.00 -0.08 -0.35 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.0116 0.011 0.00 -0.0132 -0.0124 -0.0115 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.10 2.87 3.10 0.00 0.00 0.00 0.00 -
P/RPS 9.17 9.65 40.28 0.00 0.00 0.00 0.00 -
P/EPS 99.53 109.13 313.13 0.00 0.00 0.00 0.00 -
EY 1.00 0.92 0.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 7.76 8.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 18/11/03 - 30/05/03 28/02/03 28/11/02 -
Price 1.39 2.52 2.99 0.00 0.00 0.00 0.00 -
P/RPS 6.07 8.47 38.85 0.00 0.00 0.00 0.00 -
P/EPS 65.88 95.82 302.02 0.00 0.00 0.00 0.00 -
EY 1.52 1.04 0.33 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 6.81 8.54 0.00 0.00 0.00 0.00 -

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