[SUMATEC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 111.74%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 115,758 116,619 144,581 10,246 5,040 5,809 5,327 67.01%
PBT 11,566 9,394 14,447 1,318 -10,957 -8,036 -20,265 -
Tax -629 -1,402 -4,652 0 -274 -418 20,265 -
NP 10,937 7,992 9,795 1,318 -11,231 -8,454 0 -
-
NP to SH 10,953 7,969 9,795 1,318 -11,231 -8,454 -20,481 -
-
Tax Rate 5.44% 14.92% 32.20% 0.00% - - - -
Total Cost 104,821 108,627 134,786 8,928 16,271 14,263 5,327 64.27%
-
Net Worth 141,847 75,070 58,477 46,595 -48,998 -25,774 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 141,847 75,070 58,477 46,595 -48,998 -25,774 0 -
NOSH 146,234 144,365 132,903 133,131 64,471 64,435 64,466 14.61%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.45% 6.85% 6.77% 12.86% -222.84% -145.53% 0.00% -
ROE 7.72% 10.62% 16.75% 2.83% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.16 80.78 108.79 7.70 7.82 9.02 8.26 45.71%
EPS 7.49 5.52 7.37 0.99 -17.42 -13.12 -31.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.52 0.44 0.35 -0.76 -0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 133,131
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.72 2.74 3.40 0.24 0.12 0.14 0.13 65.96%
EPS 0.26 0.19 0.23 0.03 -0.26 -0.20 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0177 0.0138 0.011 -0.0115 -0.0061 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.80 0.61 1.06 3.10 0.00 0.00 0.00 -
P/RPS 1.01 0.76 0.97 40.28 0.00 0.00 0.00 -
P/EPS 10.68 11.05 14.38 313.13 0.00 0.00 0.00 -
EY 9.36 9.05 6.95 0.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.17 2.41 8.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 29/11/04 18/11/03 28/11/02 12/11/01 - -
Price 0.81 0.50 1.10 2.99 0.00 0.00 0.00 -
P/RPS 1.02 0.62 1.01 38.85 0.00 0.00 0.00 -
P/EPS 10.81 9.06 14.93 302.02 0.00 0.00 0.00 -
EY 9.25 11.04 6.70 0.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.96 2.50 8.54 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