[SUMATEC] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 49.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 36,664 56,725 65,143 49,002 30,436 29,342 10,246 133.76%
PBT 4,107 3,178 4,299 6,161 3,987 3,102 1,318 113.19%
Tax -1,200 -1,469 -1,507 -1,963 -1,182 -920 0 -
NP 2,907 1,709 2,792 4,198 2,805 2,182 1,318 69.35%
-
NP to SH 2,907 1,709 2,792 4,198 2,805 2,182 1,318 69.35%
-
Tax Rate 29.22% 46.22% 35.05% 31.86% 29.65% 29.66% 0.00% -
Total Cost 33,757 55,016 62,351 44,804 27,631 27,160 8,928 142.50%
-
Net Worth 75,205 60,011 58,499 55,796 51,845 49,228 46,595 37.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 75,205 60,011 58,499 55,796 51,845 49,228 46,595 37.55%
NOSH 144,626 133,359 132,952 132,848 132,938 133,048 133,131 5.67%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.93% 3.01% 4.29% 8.57% 9.22% 7.44% 12.86% -
ROE 3.87% 2.85% 4.77% 7.52% 5.41% 4.43% 2.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.35 42.54 49.00 36.89 22.89 22.05 7.70 121.14%
EPS 2.01 1.29 2.10 3.16 2.11 1.64 0.99 60.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.45 0.44 0.42 0.39 0.37 0.35 30.17%
Adjusted Per Share Value based on latest NOSH - 132,848
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.86 1.33 1.53 1.15 0.72 0.69 0.24 133.98%
EPS 0.07 0.04 0.07 0.10 0.07 0.05 0.03 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0141 0.0138 0.0131 0.0122 0.0116 0.011 37.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.88 1.12 1.06 1.40 2.10 2.87 3.10 -
P/RPS 3.47 2.63 2.16 3.80 9.17 13.01 40.28 -80.46%
P/EPS 43.78 87.40 50.48 44.30 99.53 175.00 313.13 -73.02%
EY 2.28 1.14 1.98 2.26 1.00 0.57 0.32 269.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.49 2.41 3.33 5.38 7.76 8.86 -66.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 29/11/04 30/08/04 25/05/04 26/02/04 18/11/03 -
Price 0.64 1.01 1.10 1.03 1.39 2.52 2.99 -
P/RPS 2.52 2.37 2.25 2.79 6.07 11.43 38.85 -83.82%
P/EPS 31.84 78.81 52.38 32.59 65.88 153.66 302.02 -77.65%
EY 3.14 1.27 1.91 3.07 1.52 0.65 0.33 348.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.24 2.50 2.45 3.56 6.81 8.54 -72.49%

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