[SUMATEC] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1263.93%
YoY- -26.73%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,350 39,419 34,055 42,374 20,557 32,841 47,114 29.30%
PBT 83 3,891 4,984 2,690 46 1,203 4,084 -92.49%
Tax -513 -255 195 -569 -228 800 -777 -24.12%
NP -430 3,636 5,179 2,121 -182 2,003 3,307 -
-
NP to SH -381 3,643 5,178 2,130 -183 2,044 3,018 -
-
Tax Rate 618.07% 6.55% -3.91% 21.15% 495.65% -66.50% 19.03% -
Total Cost 69,780 35,783 28,876 40,253 20,739 30,838 43,807 36.27%
-
Net Worth 142,142 141,916 138,957 132,760 129,399 74,850 73,644 54.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 142,142 141,916 138,957 132,760 129,399 74,850 73,644 54.83%
NOSH 146,538 146,305 146,271 145,890 143,777 143,943 144,401 0.98%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.62% 9.22% 15.21% 5.01% -0.89% 6.10% 7.02% -
ROE -0.27% 2.57% 3.73% 1.60% -0.14% 2.73% 4.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.33 26.94 23.28 29.05 14.30 22.82 32.63 28.05%
EPS -0.26 2.49 3.54 1.46 -0.13 1.42 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.95 0.91 0.90 0.52 0.51 53.32%
Adjusted Per Share Value based on latest NOSH - 145,890
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.63 0.93 0.80 1.00 0.48 0.77 1.11 29.10%
EPS -0.01 0.09 0.12 0.05 0.00 0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0334 0.0327 0.0312 0.0304 0.0176 0.0173 54.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.81 0.80 0.93 0.77 0.46 0.61 0.66 -
P/RPS 1.71 2.97 3.99 2.65 3.22 2.67 2.02 -10.48%
P/EPS -311.54 32.13 26.27 52.74 -361.41 42.96 31.58 -
EY -0.32 3.11 3.81 1.90 -0.28 2.33 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.98 0.85 0.51 1.17 1.29 -24.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 30/05/06 28/02/06 30/11/05 26/08/05 -
Price 0.90 0.81 0.83 0.81 0.79 0.50 0.62 -
P/RPS 1.90 3.01 3.56 2.79 5.53 2.19 1.90 0.00%
P/EPS -346.15 32.53 23.45 55.48 -620.68 35.21 29.67 -
EY -0.29 3.07 4.27 1.80 -0.16 2.84 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 0.87 0.89 0.88 0.96 1.22 -16.51%

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