[SUMATEC] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -0.12%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 137,175 201,306 39,588 6,717 7,637 7,504 7,065 -3.10%
PBT 9,439 17,625 4,420 -14,674 -12,538 206,119 -48,498 -
Tax -1,629 -6,121 -920 -318 -210 -874 48,498 -
NP 7,810 11,504 3,500 -14,992 -12,748 205,245 0 -100.00%
-
NP to SH 7,786 11,504 3,500 -14,992 -12,748 205,245 -50,086 -
-
Tax Rate 17.26% 34.73% 20.81% - - 0.42% - -
Total Cost 129,365 189,802 36,088 21,709 20,385 -197,741 7,065 -3.04%
-
Net Worth 129,889 110,238 49,239 -52,852 -38,024 -17,403 -223,678 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 129,889 110,238 49,239 -52,852 -38,024 -17,403 -223,678 -
NOSH 144,321 132,817 133,079 64,453 64,448 64,456 64,460 -0.85%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.69% 5.71% 8.84% -223.19% -166.92% 2,735.14% 0.00% -
ROE 5.99% 10.44% 7.11% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 95.05 151.57 29.75 10.42 11.85 11.64 10.96 -2.27%
EPS 5.40 8.66 2.63 -23.26 -19.78 318.42 -77.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.83 0.37 -0.82 -0.59 -0.27 -3.47 -
Adjusted Per Share Value based on latest NOSH - 64,511
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3.23 4.73 0.93 0.16 0.18 0.18 0.17 -3.08%
EPS 0.18 0.27 0.08 -0.35 -0.30 4.83 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0259 0.0116 -0.0124 -0.0089 -0.0041 -0.0526 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.46 1.12 2.87 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.74 9.65 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.53 12.93 109.13 0.00 0.00 0.00 0.00 -100.00%
EY 11.73 7.73 0.92 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.35 7.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.79 1.01 2.52 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.67 8.47 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.64 11.66 95.82 0.00 0.00 0.00 0.00 -100.00%
EY 6.83 8.58 1.04 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.22 6.81 0.00 0.00 0.00 0.00 -100.00%

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