[SUMATEC] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.82%
YoY- -28.11%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 44,957 57,716 34,055 47,114 49,002 0 1,753 71.64%
PBT -3,206 8,016 4,984 4,084 6,161 0 -3,117 0.46%
Tax -2 -193 195 -777 -1,963 0 3,117 -
NP -3,208 7,823 5,179 3,307 4,198 0 0 -
-
NP to SH -3,204 7,825 5,178 3,018 4,198 0 -3,218 -0.07%
-
Tax Rate - 2.41% -3.91% 19.03% 31.86% - - -
Total Cost 48,165 49,893 28,876 43,807 44,804 0 1,753 73.62%
-
Net Worth 167,445 163,152 138,957 73,644 55,796 0 -44,497 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 167,445 163,152 138,957 73,644 55,796 0 -44,497 -
NOSH 161,005 158,400 146,271 144,401 132,848 64,507 64,488 16.45%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -7.14% 13.55% 15.21% 7.02% 8.57% 0.00% 0.00% -
ROE -1.91% 4.80% 3.73% 4.10% 7.52% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.92 36.44 23.28 32.63 36.89 0.00 2.72 47.36%
EPS -1.99 4.94 3.54 2.09 3.16 0.00 -4.99 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 0.95 0.51 0.42 0.00 -0.69 -
Adjusted Per Share Value based on latest NOSH - 144,401
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.06 1.36 0.80 1.11 1.15 0.00 0.04 72.58%
EPS -0.08 0.18 0.12 0.07 0.10 0.00 -0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0384 0.0327 0.0173 0.0131 0.00 -0.0105 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.43 1.00 0.93 0.66 1.40 0.00 0.00 -
P/RPS 1.54 2.74 3.99 2.02 3.80 0.00 0.00 -
P/EPS -21.61 20.24 26.27 31.58 44.30 0.00 0.00 -
EY -4.63 4.94 3.81 3.17 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.97 0.98 1.29 3.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 29/08/06 26/08/05 30/08/04 - 30/08/02 -
Price 0.40 0.80 0.83 0.62 1.03 0.00 0.00 -
P/RPS 1.43 2.20 3.56 1.90 2.79 0.00 0.00 -
P/EPS -20.10 16.19 23.45 29.67 32.59 0.00 0.00 -
EY -4.98 6.18 4.27 3.37 3.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.78 0.87 1.22 2.45 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