[SUMATEC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.66%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 150,875 103,372 58,415 272,012 213,842 120,008 62,292 80.06%
PBT 1,710 1,527 4,733 9,201 11,341 10,435 2,418 -20.57%
Tax -7 -6 -4 -151 -266 -378 -185 -88.66%
NP 1,703 1,521 4,729 9,050 11,075 10,057 2,233 -16.48%
-
NP to SH 1,707 1,528 4,732 9,237 11,084 10,062 2,236 -16.42%
-
Tax Rate 0.41% 0.39% 0.08% 1.64% 2.35% 3.62% 7.65% -
Total Cost 149,172 101,851 53,686 262,962 202,767 109,951 60,059 83.09%
-
Net Worth 167,479 167,275 170,609 163,192 164,676 163,210 155,479 5.06%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 167,479 167,275 170,609 163,192 164,676 163,210 155,479 5.06%
NOSH 161,037 160,842 160,952 158,439 158,342 158,456 158,652 0.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.13% 1.47% 8.10% 3.33% 5.18% 8.38% 3.58% -
ROE 1.02% 0.91% 2.77% 5.66% 6.73% 6.17% 1.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.69 64.27 36.29 171.68 135.05 75.74 39.26 78.29%
EPS 1.06 0.95 2.94 5.83 7.00 6.35 1.41 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.06 1.03 1.04 1.03 0.98 4.02%
Adjusted Per Share Value based on latest NOSH - 157,863
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.55 2.43 1.37 6.40 5.03 2.82 1.46 80.52%
EPS 0.04 0.04 0.11 0.22 0.26 0.24 0.05 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0393 0.0401 0.0384 0.0387 0.0384 0.0366 5.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.43 0.50 0.69 0.81 1.00 0.90 -
P/RPS 0.33 0.67 1.38 0.40 0.60 1.32 2.29 -72.41%
P/EPS 29.25 45.26 17.01 11.84 11.57 15.75 63.86 -40.49%
EY 3.42 2.21 5.88 8.45 8.64 6.35 1.57 67.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.47 0.67 0.78 0.97 0.92 -52.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 29/05/08 29/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.27 0.40 0.50 0.55 0.68 0.80 0.86 -
P/RPS 0.29 0.62 1.38 0.32 0.50 1.06 2.19 -73.92%
P/EPS 25.47 42.11 17.01 9.43 9.71 12.60 61.02 -44.05%
EY 3.93 2.38 5.88 10.60 10.29 7.94 1.64 78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.47 0.53 0.65 0.78 0.88 -55.54%

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