[SUMATEC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.9%
YoY- 136.73%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 137,176 173,344 205,646 207,534 201,306 173,923 119,026 9.89%
PBT 9,440 12,572 15,668 17,745 17,629 17,549 14,568 -25.05%
Tax -1,405 -2,646 -4,953 -6,139 -6,127 -5,572 -4,065 -50.65%
NP 8,035 9,926 10,715 11,606 11,502 11,977 10,503 -16.31%
-
NP to SH 7,786 9,678 10,426 11,606 11,502 11,977 10,503 -18.04%
-
Tax Rate 14.88% 21.05% 31.61% 34.60% 34.76% 31.75% 27.90% -
Total Cost 129,141 163,418 194,931 195,928 189,804 161,946 108,523 12.25%
-
Net Worth 129,399 74,850 73,644 75,205 60,011 58,499 55,796 74.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 129,399 74,850 73,644 75,205 60,011 58,499 55,796 74.93%
NOSH 143,777 143,943 144,401 144,626 133,359 132,952 132,848 5.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.86% 5.73% 5.21% 5.59% 5.71% 6.89% 8.82% -
ROE 6.02% 12.93% 14.16% 15.43% 19.17% 20.47% 18.82% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.41 120.42 142.41 143.50 150.95 130.82 89.60 4.26%
EPS 5.42 6.72 7.22 8.02 8.62 9.01 7.91 -22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.52 0.51 0.52 0.45 0.44 0.42 65.98%
Adjusted Per Share Value based on latest NOSH - 144,626
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.23 4.08 4.84 4.88 4.73 4.09 2.80 9.96%
EPS 0.18 0.23 0.25 0.27 0.27 0.28 0.25 -19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0176 0.0173 0.0177 0.0141 0.0138 0.0131 75.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.46 0.61 0.66 0.88 1.12 1.06 1.40 -
P/RPS 0.48 0.51 0.46 0.61 0.74 0.81 1.56 -54.32%
P/EPS 8.49 9.07 9.14 10.97 12.99 11.77 17.71 -38.66%
EY 11.77 11.02 10.94 9.12 7.70 8.50 5.65 62.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.17 1.29 1.69 2.49 2.41 3.33 -71.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 26/08/05 26/05/05 28/02/05 29/11/04 30/08/04 -
Price 0.79 0.50 0.62 0.64 1.01 1.10 1.03 -
P/RPS 0.83 0.42 0.44 0.45 0.67 0.84 1.15 -19.49%
P/EPS 14.59 7.44 8.59 7.98 11.71 12.21 13.03 7.80%
EY 6.85 13.45 11.65 12.54 8.54 8.19 7.68 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.22 1.23 2.24 2.50 2.45 -49.37%

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