[SUMATEC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.75%
YoY- 643.17%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 285,122 154,344 155,492 192,774 13,661 6,720 7,745 82.34%
PBT 15,121 15,421 12,525 19,262 1,757 -14,609 -10,714 -
Tax -354 -838 -1,869 -6,202 0 -365 -557 -7.27%
NP 14,766 14,582 10,656 13,060 1,757 -14,974 -11,272 -
-
NP to SH 14,778 14,604 10,625 13,060 1,757 -14,974 -11,272 -
-
Tax Rate 2.34% 5.43% 14.92% 32.20% 0.00% - - -
Total Cost 270,356 139,761 144,836 179,714 11,904 21,694 19,017 55.61%
-
Net Worth 164,676 141,847 75,070 58,477 46,595 -48,998 -25,774 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 164,676 141,847 75,070 58,477 46,595 -48,998 -25,774 -
NOSH 158,342 146,234 144,365 132,903 133,131 64,471 64,435 16.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.18% 9.45% 6.85% 6.77% 12.86% -222.84% -145.53% -
ROE 8.97% 10.30% 14.15% 22.33% 3.77% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 180.07 105.55 107.71 145.05 10.26 10.42 12.02 56.97%
EPS 9.33 9.99 7.36 9.83 1.32 -23.23 -17.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.97 0.52 0.44 0.35 -0.76 -0.40 -
Adjusted Per Share Value based on latest NOSH - 132,952
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.70 3.63 3.66 4.53 0.32 0.16 0.18 82.67%
EPS 0.35 0.34 0.25 0.31 0.04 -0.35 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0334 0.0177 0.0138 0.011 -0.0115 -0.0061 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.81 0.80 0.61 1.06 3.10 0.00 0.00 -
P/RPS 0.45 0.76 0.57 0.73 30.21 0.00 0.00 -
P/EPS 8.68 8.01 8.29 10.79 234.85 0.00 0.00 -
EY 11.52 12.48 12.07 9.27 0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 1.17 2.41 8.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 30/11/06 30/11/05 29/11/04 18/11/03 28/11/02 12/11/01 -
Price 0.68 0.81 0.50 1.10 2.99 0.00 0.00 -
P/RPS 0.38 0.77 0.46 0.76 29.14 0.00 0.00 -
P/EPS 7.29 8.11 6.79 11.19 226.52 0.00 0.00 -
EY 13.73 12.33 14.72 8.93 0.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.96 2.50 8.54 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