[SUMATEC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 350.0%
YoY- 37.67%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 58,415 272,012 213,842 120,008 62,292 185,018 115,758 -36.58%
PBT 4,733 9,201 11,341 10,435 2,418 11,648 11,566 -44.85%
Tax -4 -151 -266 -378 -185 -1,141 -629 -96.55%
NP 4,729 9,050 11,075 10,057 2,233 10,507 10,937 -42.79%
-
NP to SH 4,732 9,237 11,084 10,062 2,236 10,571 10,953 -42.82%
-
Tax Rate 0.08% 1.64% 2.35% 3.62% 7.65% 9.80% 5.44% -
Total Cost 53,686 262,962 202,767 109,951 60,059 174,511 104,821 -35.95%
-
Net Worth 170,609 163,192 164,676 163,210 155,479 141,823 141,847 13.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 170,609 163,192 164,676 163,210 155,479 141,823 141,847 13.08%
NOSH 160,952 158,439 158,342 158,456 158,652 146,210 146,234 6.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.10% 3.33% 5.18% 8.38% 3.58% 5.68% 9.45% -
ROE 2.77% 5.66% 6.73% 6.17% 1.44% 7.45% 7.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.29 171.68 135.05 75.74 39.26 126.54 79.16 -40.51%
EPS 2.94 5.83 7.00 6.35 1.41 7.23 7.49 -46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.04 1.03 0.98 0.97 0.97 6.08%
Adjusted Per Share Value based on latest NOSH - 158,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.37 6.40 5.03 2.82 1.46 4.35 2.72 -36.66%
EPS 0.11 0.22 0.26 0.24 0.05 0.25 0.26 -43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0384 0.0387 0.0384 0.0366 0.0333 0.0334 12.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.69 0.81 1.00 0.90 0.81 0.80 -
P/RPS 1.38 0.40 0.60 1.32 2.29 0.64 1.01 23.10%
P/EPS 17.01 11.84 11.57 15.75 63.86 11.20 10.68 36.34%
EY 5.88 8.45 8.64 6.35 1.57 8.93 9.36 -26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.78 0.97 0.92 0.84 0.82 -30.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 30/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.50 0.55 0.68 0.80 0.86 0.90 0.81 -
P/RPS 1.38 0.32 0.50 1.06 2.19 0.71 1.02 22.30%
P/EPS 17.01 9.43 9.71 12.60 61.02 12.45 10.81 35.24%
EY 5.88 10.60 10.29 7.94 1.64 8.03 9.25 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.65 0.78 0.88 0.93 0.84 -32.07%

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