[SUMATEC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 74.07%
YoY- -27.99%
Quarter Report
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 6,717 5,040 3,176 1,432 7,637 5,809 3,819 45.55%
PBT -14,674 -10,957 -6,397 -3,280 -12,538 -8,036 -5,431 93.63%
Tax -318 -274 6,397 -26 -210 -418 5,431 -
NP -14,992 -11,231 0 -3,306 -12,748 -8,454 0 -
-
NP to SH -14,992 -11,231 -6,524 -3,306 -12,748 -8,454 -5,678 90.69%
-
Tax Rate - - - - - - - -
Total Cost 21,709 16,271 3,176 4,738 20,385 14,263 3,819 217.50%
-
Net Worth -52,852 -48,998 -44,481 -41,244 -38,024 -25,774 -23,201 72.86%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -52,852 -48,998 -44,481 -41,244 -38,024 -25,774 -23,201 72.86%
NOSH 64,453 64,471 64,466 64,444 64,448 64,435 64,449 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -223.19% -222.84% 0.00% -230.87% -166.92% -145.53% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.42 7.82 4.93 2.22 11.85 9.02 5.93 45.46%
EPS -23.26 -17.42 -10.12 -5.13 -19.78 -13.12 -8.81 90.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 -0.76 -0.69 -0.64 -0.59 -0.40 -0.36 72.85%
Adjusted Per Share Value based on latest NOSH - 64,444
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.16 0.12 0.07 0.03 0.18 0.14 0.09 46.59%
EPS -0.35 -0.26 -0.15 -0.08 -0.30 -0.20 -0.13 93.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0124 -0.0115 -0.0105 -0.0097 -0.0089 -0.0061 -0.0055 71.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 24/04/02 28/02/02 12/11/01 21/08/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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