[SUMATEC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 111.74%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,438 30,436 39,588 10,246 0 1,657 6,717 419.86%
PBT 10,148 3,987 4,420 1,318 0 -3,138 -14,674 -
Tax -3,145 -1,182 -920 0 0 -139 -318 361.39%
NP 7,003 2,805 3,500 1,318 0 -3,277 -14,992 -
-
NP to SH 7,003 2,805 3,500 1,318 0 -3,277 -14,992 -
-
Tax Rate 30.99% 29.65% 20.81% 0.00% - - - -
Total Cost 72,435 27,631 36,088 8,928 0 4,934 21,709 123.45%
-
Net Worth 55,811 51,845 49,239 46,595 0 -56,121 -52,852 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,811 51,845 49,239 46,595 0 -56,121 -52,852 -
NOSH 132,884 132,938 133,079 133,131 64,507 64,507 64,453 62.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.82% 9.22% 8.84% 12.86% 0.00% -197.77% -223.19% -
ROE 12.55% 5.41% 7.11% 2.83% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.78 22.89 29.75 7.70 0.00 2.57 10.42 220.81%
EPS 5.27 2.11 2.63 0.99 0.00 -5.08 -23.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.35 0.00 -0.87 -0.82 -
Adjusted Per Share Value based on latest NOSH - 133,131
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.87 0.72 0.93 0.24 0.00 0.04 0.16 415.78%
EPS 0.16 0.07 0.08 0.03 0.00 -0.08 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0122 0.0116 0.011 0.00 -0.0132 -0.0124 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.40 2.10 2.87 3.10 0.00 0.00 0.00 -
P/RPS 2.34 9.17 9.65 40.28 0.00 0.00 0.00 -
P/EPS 26.57 99.53 109.13 313.13 0.00 0.00 0.00 -
EY 3.76 1.00 0.92 0.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.38 7.76 8.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 26/02/04 18/11/03 - 30/05/03 28/02/03 -
Price 1.03 1.39 2.52 2.99 0.00 0.00 0.00 -
P/RPS 1.72 6.07 8.47 38.85 0.00 0.00 0.00 -
P/EPS 19.54 65.88 95.82 302.02 0.00 0.00 0.00 -
EY 5.12 1.52 1.04 0.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.56 6.81 8.54 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