[SUMATEC] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.71%
YoY- -84.6%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 95,870 48,040 193,923 150,875 103,372 58,415 272,012 -50.13%
PBT 5,263 2,553 -55,431 1,710 1,527 4,733 9,201 -31.11%
Tax -4 -2 -13 -7 -6 -4 -151 -91.13%
NP 5,259 2,551 -55,444 1,703 1,521 4,729 9,050 -30.38%
-
NP to SH 5,265 2,552 -55,479 1,707 1,528 4,732 9,237 -31.27%
-
Tax Rate 0.08% 0.08% - 0.41% 0.39% 0.08% 1.64% -
Total Cost 90,611 45,489 249,367 149,172 101,851 53,686 262,962 -50.88%
-
Net Worth 119,146 115,562 109,318 167,479 167,275 170,609 163,192 -18.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 119,146 115,562 109,318 167,479 167,275 170,609 163,192 -18.93%
NOSH 161,009 160,503 160,762 161,037 160,842 160,952 158,439 1.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.49% 5.31% -28.59% 1.13% 1.47% 8.10% 3.33% -
ROE 4.42% 2.21% -50.75% 1.02% 0.91% 2.77% 5.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.54 29.93 120.63 93.69 64.27 36.29 171.68 -50.66%
EPS 3.27 1.59 -34.51 1.06 0.95 2.94 5.83 -32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.68 1.04 1.04 1.06 1.03 -19.79%
Adjusted Per Share Value based on latest NOSH - 162,727
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.25 1.13 4.56 3.55 2.43 1.37 6.40 -50.21%
EPS 0.12 0.06 -1.30 0.04 0.04 0.11 0.22 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0272 0.0257 0.0394 0.0393 0.0401 0.0384 -19.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.47 0.16 0.23 0.31 0.43 0.50 0.69 -
P/RPS 0.79 0.53 0.19 0.33 0.67 1.38 0.40 57.47%
P/EPS 14.37 10.06 -0.67 29.25 45.26 17.01 11.84 13.79%
EY 6.96 9.94 -150.04 3.42 2.21 5.88 8.45 -12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.22 0.34 0.30 0.41 0.47 0.67 -3.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.45 0.41 0.22 0.27 0.40 0.50 0.55 -
P/RPS 0.76 1.37 0.18 0.29 0.62 1.38 0.32 78.10%
P/EPS 13.76 25.79 -0.64 25.47 42.11 17.01 9.43 28.67%
EY 7.27 3.88 -156.86 3.93 2.38 5.88 10.60 -22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.32 0.26 0.38 0.47 0.53 9.83%

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