[SUMATEC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 149.66%
YoY--%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 120,008 76,429 83,778 79,438 0 3,176 3,819 77.59%
PBT 10,435 7,675 8,191 10,148 0 -6,397 -5,431 -
Tax -378 -374 -2,202 -3,145 0 6,397 5,431 -
NP 10,057 7,301 5,989 7,003 0 0 0 -
-
NP to SH 10,062 7,309 5,925 7,003 0 -6,524 -5,678 -
-
Tax Rate 3.62% 4.87% 26.88% 30.99% - - - -
Total Cost 109,951 69,128 77,789 72,435 0 3,176 3,819 75.02%
-
Net Worth 163,210 138,870 73,521 55,811 0 -44,481 -23,201 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 163,210 138,870 73,521 55,811 0 -44,481 -23,201 -
NOSH 158,456 146,180 144,160 132,884 64,507 64,466 64,449 16.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.38% 9.55% 7.15% 8.82% 0.00% 0.00% 0.00% -
ROE 6.17% 5.26% 8.06% 12.55% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 75.74 52.28 58.11 59.78 0.00 4.93 5.93 52.86%
EPS 6.35 5.00 4.11 5.27 0.00 -10.12 -8.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.51 0.42 0.00 -0.69 -0.36 -
Adjusted Per Share Value based on latest NOSH - 132,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.82 1.80 1.97 1.87 0.00 0.07 0.09 77.50%
EPS 0.24 0.17 0.14 0.16 0.00 -0.15 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0327 0.0173 0.0131 0.00 -0.0105 -0.0055 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 1.00 0.93 0.66 1.40 0.00 0.00 0.00 -
P/RPS 1.32 1.78 1.14 2.34 0.00 0.00 0.00 -
P/EPS 15.75 18.60 16.06 26.57 0.00 0.00 0.00 -
EY 6.35 5.38 6.23 3.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 1.29 3.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 26/08/05 30/08/04 - 30/08/02 21/08/01 -
Price 0.80 0.83 0.62 1.03 0.00 0.00 0.00 -
P/RPS 1.06 1.59 1.07 1.72 0.00 0.00 0.00 -
P/EPS 12.60 16.60 15.09 19.54 0.00 0.00 0.00 -
EY 7.94 6.02 6.63 5.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.22 2.45 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