[SUMATEC] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.85%
YoY- 4.98%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 48,242 48,040 58,415 62,292 42,374 36,664 30,436 7.97%
PBT 677 2,553 4,733 2,418 2,690 4,107 3,987 -25.57%
Tax 16 -2 -4 -185 -569 -1,200 -1,182 -
NP 693 2,551 4,729 2,233 2,121 2,907 2,805 -20.77%
-
NP to SH 693 2,552 4,732 2,236 2,130 2,907 2,805 -20.77%
-
Tax Rate -2.36% 0.08% 0.08% 7.65% 21.15% 29.22% 29.65% -
Total Cost 47,549 45,489 53,686 60,059 40,253 33,757 27,631 9.46%
-
Net Worth 51,572 115,562 170,609 155,479 132,760 75,205 51,845 -0.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 51,572 115,562 170,609 155,479 132,760 75,205 51,845 -0.08%
NOSH 161,162 160,503 160,952 158,652 145,890 144,626 132,938 3.25%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.44% 5.31% 8.10% 3.58% 5.01% 7.93% 9.22% -
ROE 1.34% 2.21% 2.77% 1.44% 1.60% 3.87% 5.41% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.93 29.93 36.29 39.26 29.05 25.35 22.89 4.56%
EPS 0.43 1.59 2.94 1.41 1.46 2.01 2.11 -23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.72 1.06 0.98 0.91 0.52 0.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 158,652
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.13 1.13 1.37 1.46 1.00 0.86 0.72 7.79%
EPS 0.02 0.06 0.11 0.05 0.05 0.07 0.07 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0272 0.0401 0.0366 0.0312 0.0177 0.0122 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.31 0.16 0.50 0.90 0.77 0.88 2.10 -
P/RPS 1.04 0.53 1.38 2.29 2.65 3.47 9.17 -30.41%
P/EPS 72.09 10.06 17.01 63.86 52.74 43.78 99.53 -5.23%
EY 1.39 9.94 5.88 1.57 1.90 2.28 1.00 5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.22 0.47 0.92 0.85 1.69 5.38 -24.82%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 29/05/08 30/05/07 30/05/06 26/05/05 25/05/04 -
Price 0.24 0.41 0.50 0.86 0.81 0.64 1.39 -
P/RPS 0.80 1.37 1.38 2.19 2.79 2.52 6.07 -28.65%
P/EPS 55.81 25.79 17.01 61.02 55.48 31.84 65.88 -2.72%
EY 1.79 3.88 5.88 1.64 1.80 3.14 1.52 2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 0.47 0.88 0.89 1.23 3.56 -22.85%

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