[SUMATEC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.16%
YoY- 1.2%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 103,372 58,415 272,012 213,842 120,008 62,292 185,018 -32.18%
PBT 1,527 4,733 9,201 11,341 10,435 2,418 11,648 -74.22%
Tax -6 -4 -151 -266 -378 -185 -1,141 -96.98%
NP 1,521 4,729 9,050 11,075 10,057 2,233 10,507 -72.46%
-
NP to SH 1,528 4,732 9,237 11,084 10,062 2,236 10,571 -72.48%
-
Tax Rate 0.39% 0.08% 1.64% 2.35% 3.62% 7.65% 9.80% -
Total Cost 101,851 53,686 262,962 202,767 109,951 60,059 174,511 -30.18%
-
Net Worth 167,275 170,609 163,192 164,676 163,210 155,479 141,823 11.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 167,275 170,609 163,192 164,676 163,210 155,479 141,823 11.64%
NOSH 160,842 160,952 158,439 158,342 158,456 158,652 146,210 6.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.47% 8.10% 3.33% 5.18% 8.38% 3.58% 5.68% -
ROE 0.91% 2.77% 5.66% 6.73% 6.17% 1.44% 7.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.27 36.29 171.68 135.05 75.74 39.26 126.54 -36.36%
EPS 0.95 2.94 5.83 7.00 6.35 1.41 7.23 -74.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.03 1.04 1.03 0.98 0.97 4.75%
Adjusted Per Share Value based on latest NOSH - 159,531
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.43 1.37 6.40 5.03 2.82 1.46 4.35 -32.19%
EPS 0.04 0.11 0.22 0.26 0.24 0.05 0.25 -70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0401 0.0384 0.0387 0.0384 0.0366 0.0333 11.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.50 0.69 0.81 1.00 0.90 0.81 -
P/RPS 0.67 1.38 0.40 0.60 1.32 2.29 0.64 3.10%
P/EPS 45.26 17.01 11.84 11.57 15.75 63.86 11.20 153.92%
EY 2.21 5.88 8.45 8.64 6.35 1.57 8.93 -60.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.67 0.78 0.97 0.92 0.84 -38.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 30/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.40 0.50 0.55 0.68 0.80 0.86 0.90 -
P/RPS 0.62 1.38 0.32 0.50 1.06 2.19 0.71 -8.64%
P/EPS 42.11 17.01 9.43 9.71 12.60 61.02 12.45 125.49%
EY 2.38 5.88 10.60 10.29 7.94 1.64 8.03 -55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.53 0.65 0.78 0.88 0.93 -44.96%

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