[SUMATEC] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -110.46%
YoY- -108.2%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 93,834 57,716 62,292 69,350 39,419 34,055 42,374 69.81%
PBT 906 8,016 2,418 83 3,891 4,984 2,690 -51.55%
Tax 111 -193 -185 -513 -255 195 -569 -
NP 1,017 7,823 2,233 -430 3,636 5,179 2,121 -38.71%
-
NP to SH 1,021 7,825 2,236 -381 3,643 5,178 2,130 -38.72%
-
Tax Rate -12.25% 2.41% 7.65% 618.07% 6.55% -3.91% 21.15% -
Total Cost 92,817 49,893 60,059 69,780 35,783 28,876 40,253 74.44%
-
Net Worth 165,912 163,152 155,479 142,142 141,916 138,957 132,760 16.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 165,912 163,152 155,479 142,142 141,916 138,957 132,760 16.00%
NOSH 159,531 158,400 158,652 146,538 146,305 146,271 145,890 6.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.08% 13.55% 3.58% -0.62% 9.22% 15.21% 5.01% -
ROE 0.62% 4.80% 1.44% -0.27% 2.57% 3.73% 1.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.82 36.44 39.26 47.33 26.94 23.28 29.05 59.98%
EPS 0.64 4.94 1.41 -0.26 2.49 3.54 1.46 -42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 0.98 0.97 0.97 0.95 0.91 9.30%
Adjusted Per Share Value based on latest NOSH - 146,538
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.21 1.36 1.46 1.63 0.93 0.80 1.00 69.58%
EPS 0.02 0.18 0.05 -0.01 0.09 0.12 0.05 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0384 0.0366 0.0334 0.0334 0.0327 0.0312 16.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.81 1.00 0.90 0.81 0.80 0.93 0.77 -
P/RPS 1.38 2.74 2.29 1.71 2.97 3.99 2.65 -35.24%
P/EPS 126.56 20.24 63.86 -311.54 32.13 26.27 52.74 79.14%
EY 0.79 4.94 1.57 -0.32 3.11 3.81 1.90 -44.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.97 0.92 0.84 0.82 0.98 0.85 -5.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 -
Price 0.68 0.80 0.86 0.90 0.81 0.83 0.81 -
P/RPS 1.16 2.20 2.19 1.90 3.01 3.56 2.79 -44.26%
P/EPS 106.25 16.19 61.02 -346.15 32.53 23.45 55.48 54.15%
EY 0.94 6.18 1.64 -0.29 3.07 4.27 1.80 -35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 0.88 0.93 0.84 0.87 0.89 -18.88%

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