[SUMATEC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 220.57%
YoY- 185.6%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 249,168 169,496 146,656 121,744 6,628 5,728 8,116 76.90%
PBT 9,672 10,760 16,428 15,948 -12,552 -13,120 -9,844 -
Tax -740 -2,276 -4,800 -4,728 -556 -104 9,844 -
NP 8,932 8,484 11,628 11,220 -13,108 -13,224 0 -
-
NP to SH 8,944 8,520 11,628 11,220 -13,108 -13,224 -10,332 -
-
Tax Rate 7.65% 21.15% 29.22% 29.65% - - - -
Total Cost 240,236 161,012 135,028 110,524 19,736 18,952 8,116 75.83%
-
Net Worth 155,479 132,760 75,205 51,845 -56,121 -41,244 -19,968 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 155,479 132,760 75,205 51,845 -56,121 -41,244 -19,968 -
NOSH 158,652 145,890 144,626 132,938 64,507 64,444 64,413 16.20%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.58% 5.01% 7.93% 9.22% -197.77% -230.87% 0.00% -
ROE 5.75% 6.42% 15.46% 21.64% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 157.05 116.18 101.40 91.58 10.27 8.89 12.60 52.23%
EPS 5.64 5.84 8.04 8.44 -20.32 -20.52 -16.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.52 0.39 -0.87 -0.64 -0.31 -
Adjusted Per Share Value based on latest NOSH - 132,938
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.86 3.99 3.45 2.86 0.16 0.13 0.19 77.04%
EPS 0.21 0.20 0.27 0.26 -0.31 -0.31 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0312 0.0177 0.0122 -0.0132 -0.0097 -0.0047 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - - -
Price 0.90 0.77 0.88 2.10 0.00 0.00 0.00 -
P/RPS 0.57 0.66 0.87 2.29 0.00 0.00 0.00 -
P/EPS 15.96 13.18 10.95 24.88 0.00 0.00 0.00 -
EY 6.26 7.58 9.14 4.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 1.69 5.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 26/05/05 25/05/04 30/05/03 24/04/02 31/05/01 -
Price 0.86 0.81 0.64 1.39 0.00 0.00 0.00 -
P/RPS 0.55 0.70 0.63 1.52 0.00 0.00 0.00 -
P/EPS 15.26 13.87 7.96 16.47 0.00 0.00 0.00 -
EY 6.56 7.21 12.56 6.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.23 3.56 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