[SUMATEC] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.45%
YoY- 228.69%
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 272,012 185,018 137,175 201,306 39,588 6,717 7,637 81.33%
PBT 9,201 11,648 9,439 17,625 4,420 -14,674 -12,538 -
Tax -151 -1,141 -1,629 -6,121 -920 -318 -210 -5.34%
NP 9,050 10,507 7,810 11,504 3,500 -14,992 -12,748 -
-
NP to SH 9,237 10,571 7,786 11,504 3,500 -14,992 -12,748 -
-
Tax Rate 1.64% 9.80% 17.26% 34.73% 20.81% - - -
Total Cost 262,962 174,511 129,365 189,802 36,088 21,709 20,385 53.11%
-
Net Worth 163,192 141,823 129,889 110,238 49,239 -52,852 -38,024 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 163,192 141,823 129,889 110,238 49,239 -52,852 -38,024 -
NOSH 158,439 146,210 144,321 132,817 133,079 64,453 64,448 16.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.33% 5.68% 5.69% 5.71% 8.84% -223.19% -166.92% -
ROE 5.66% 7.45% 5.99% 10.44% 7.11% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 171.68 126.54 95.05 151.57 29.75 10.42 11.85 56.10%
EPS 5.83 7.23 5.40 8.66 2.63 -23.26 -19.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.97 0.90 0.83 0.37 -0.82 -0.59 -
Adjusted Per Share Value based on latest NOSH - 133,359
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 6.40 4.35 3.23 4.73 0.93 0.16 0.18 81.28%
EPS 0.22 0.25 0.18 0.27 0.08 -0.35 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0333 0.0305 0.0259 0.0116 -0.0124 -0.0089 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.69 0.81 0.46 1.12 2.87 0.00 0.00 -
P/RPS 0.40 0.64 0.48 0.74 9.65 0.00 0.00 -
P/EPS 11.84 11.20 8.53 12.93 109.13 0.00 0.00 -
EY 8.45 8.93 11.73 7.73 0.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.51 1.35 7.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 -
Price 0.55 0.90 0.79 1.01 2.52 0.00 0.00 -
P/RPS 0.32 0.71 0.83 0.67 8.47 0.00 0.00 -
P/EPS 9.43 12.45 14.64 11.66 95.82 0.00 0.00 -
EY 10.60 8.03 6.83 8.58 1.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.93 0.88 1.22 6.81 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