[SUMATEC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 128.0%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 49,002 30,436 29,342 10,246 0 1,657 1,677 850.63%
PBT 6,161 3,987 3,102 1,318 0 -3,138 -3,717 -
Tax -1,963 -1,182 -920 0 0 -139 -44 1160.81%
NP 4,198 2,805 2,182 1,318 0 -3,277 -3,761 -
-
NP to SH 4,198 2,805 2,182 1,318 0 -3,277 -3,761 -
-
Tax Rate 31.86% 29.65% 29.66% 0.00% - - - -
Total Cost 44,804 27,631 27,160 8,928 0 4,934 5,438 308.45%
-
Net Worth 55,796 51,845 49,228 46,595 0 -56,121 -52,899 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,796 51,845 49,228 46,595 0 -56,121 -52,899 -
NOSH 132,848 132,938 133,048 133,131 64,507 64,507 64,511 61.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.57% 9.22% 7.44% 12.86% 0.00% -197.77% -224.27% -
ROE 7.52% 5.41% 4.43% 2.83% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.89 22.89 22.05 7.70 0.00 2.57 2.60 487.02%
EPS 3.16 2.11 1.64 0.99 0.00 -5.08 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.35 0.00 -0.87 -0.82 -
Adjusted Per Share Value based on latest NOSH - 133,131
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.15 0.72 0.69 0.24 0.00 0.04 0.04 840.40%
EPS 0.10 0.07 0.05 0.03 0.00 -0.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0122 0.0116 0.011 0.00 -0.0132 -0.0124 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.40 2.10 2.87 3.10 0.00 0.00 0.00 -
P/RPS 3.80 9.17 13.01 40.28 0.00 0.00 0.00 -
P/EPS 44.30 99.53 175.00 313.13 0.00 0.00 0.00 -
EY 2.26 1.00 0.57 0.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.38 7.76 8.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 26/02/04 18/11/03 - 30/05/03 28/02/03 -
Price 1.03 1.39 2.52 2.99 0.00 0.00 0.00 -
P/RPS 2.79 6.07 11.43 38.85 0.00 0.00 0.00 -
P/EPS 32.59 65.88 153.66 302.02 0.00 0.00 0.00 -
EY 3.07 1.52 0.65 0.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.56 6.81 8.54 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