[SUMATEC] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.19%
YoY- -11.08%
Quarter Report
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 39,588 10,246 0 6,951 6,726 6,877 7,003 216.33%
PBT -33,480 -36,552 0 -14,532 -14,674 -15,459 -13,504 82.87%
Tax -920 0 0 2,787 6,206 10,752 3,128 -
NP -34,400 -36,552 0 -11,745 -8,468 -4,707 -10,376 121.85%
-
NP to SH -34,400 -36,552 0 -14,963 -14,992 -15,525 -13,594 85.38%
-
Tax Rate - - - - - - - -
Total Cost 73,988 46,798 0 18,696 15,194 11,584 17,379 161.98%
-
Net Worth 49,228 0 0 -56,121 -52,899 -49,004 -44,497 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 49,228 0 0 -56,121 -52,899 -49,004 -44,497 -
NOSH 133,048 133,131 64,507 64,507 64,511 64,479 64,488 61.85%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -86.90% -356.74% 0.00% -168.97% -125.90% -68.45% -148.17% -
ROE -69.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.75 7.70 0.00 10.78 10.43 10.67 10.86 95.42%
EPS -25.86 -27.46 0.00 -23.20 -23.24 -24.08 -21.08 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.00 0.00 -0.87 -0.82 -0.76 -0.69 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.93 0.24 0.00 0.16 0.16 0.16 0.16 222.24%
EPS -0.81 -0.86 0.00 -0.35 -0.35 -0.37 -0.32 85.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.00 0.00 -0.0132 -0.0124 -0.0115 -0.0105 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.87 3.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.65 40.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.10 -11.29 0.00 0.00 0.00 0.00 0.00 -
EY -9.01 -8.86 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 7.76 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date - - - 30/05/03 28/02/03 28/11/02 30/08/02 -
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