[SUMATEC] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 165.55%
YoY- 123.35%
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 185,018 137,175 201,306 39,588 6,717 7,637 7,504 70.56%
PBT 11,648 9,439 17,625 4,420 -14,674 -12,538 206,119 -38.03%
Tax -1,141 -1,629 -6,121 -920 -318 -210 -874 4.54%
NP 10,507 7,810 11,504 3,500 -14,992 -12,748 205,245 -39.05%
-
NP to SH 10,571 7,786 11,504 3,500 -14,992 -12,748 205,245 -38.98%
-
Tax Rate 9.80% 17.26% 34.73% 20.81% - - 0.42% -
Total Cost 174,511 129,365 189,802 36,088 21,709 20,385 -197,741 -
-
Net Worth 141,823 129,889 110,238 49,239 -52,852 -38,024 -17,403 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 141,823 129,889 110,238 49,239 -52,852 -38,024 -17,403 -
NOSH 146,210 144,321 132,817 133,079 64,453 64,448 64,456 14.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.68% 5.69% 5.71% 8.84% -223.19% -166.92% 2,735.14% -
ROE 7.45% 5.99% 10.44% 7.11% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 126.54 95.05 151.57 29.75 10.42 11.85 11.64 48.81%
EPS 7.23 5.40 8.66 2.63 -23.26 -19.78 318.42 -46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.83 0.37 -0.82 -0.59 -0.27 -
Adjusted Per Share Value based on latest NOSH - 133,048
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.35 3.23 4.73 0.93 0.16 0.18 0.18 69.99%
EPS 0.25 0.18 0.27 0.08 -0.35 -0.30 4.83 -38.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0305 0.0259 0.0116 -0.0124 -0.0089 -0.0041 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.81 0.46 1.12 2.87 0.00 0.00 0.00 -
P/RPS 0.64 0.48 0.74 9.65 0.00 0.00 0.00 -
P/EPS 11.20 8.53 12.93 109.13 0.00 0.00 0.00 -
EY 8.93 11.73 7.73 0.92 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 0.51 1.35 7.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.90 0.79 1.01 2.52 0.00 0.00 0.00 -
P/RPS 0.71 0.83 0.67 8.47 0.00 0.00 0.00 -
P/EPS 12.45 14.64 11.66 95.82 0.00 0.00 0.00 -
EY 8.03 6.83 8.58 1.04 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.22 6.81 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