[SUMATEC] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -29.64%
YoY- 78.23%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 48,712 47,504 93,834 39,419 32,841 65,143 10,246 29.64%
PBT 743 184 906 3,891 1,203 4,299 1,318 -9.10%
Tax -2 -2 111 -255 800 -1,507 0 -
NP 741 182 1,017 3,636 2,003 2,792 1,318 -9.14%
-
NP to SH 744 179 1,021 3,643 2,044 2,792 1,318 -9.08%
-
Tax Rate 0.27% 1.09% -12.25% 6.55% -66.50% 35.05% 0.00% -
Total Cost 47,971 47,322 92,817 35,783 30,838 62,351 8,928 32.31%
-
Net Worth 119,686 169,236 165,912 141,916 74,850 58,499 46,595 17.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,686 169,236 165,912 141,916 74,850 58,499 46,595 17.00%
NOSH 161,739 162,727 159,531 146,305 143,943 132,952 133,131 3.29%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.52% 0.38% 1.08% 9.22% 6.10% 4.29% 12.86% -
ROE 0.62% 0.11% 0.62% 2.57% 2.73% 4.77% 2.83% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.12 29.19 58.82 26.94 22.82 49.00 7.70 25.49%
EPS 0.46 0.11 0.64 2.49 1.42 2.10 0.99 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.04 1.04 0.97 0.52 0.44 0.35 13.27%
Adjusted Per Share Value based on latest NOSH - 146,305
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.15 1.12 2.21 0.93 0.77 1.53 0.24 29.81%
EPS 0.02 0.00 0.02 0.09 0.05 0.07 0.03 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0398 0.039 0.0334 0.0176 0.0138 0.011 16.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.37 0.31 0.81 0.80 0.61 1.06 3.10 -
P/RPS 1.23 1.06 1.38 2.97 2.67 2.16 40.28 -44.06%
P/EPS 80.43 281.82 126.56 32.13 42.96 50.48 313.13 -20.25%
EY 1.24 0.35 0.79 3.11 2.33 1.98 0.32 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.78 0.82 1.17 2.41 8.86 -38.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 29/11/04 18/11/03 -
Price 0.32 0.27 0.68 0.81 0.50 1.10 2.99 -
P/RPS 1.06 0.92 1.16 3.01 2.19 2.25 38.85 -45.10%
P/EPS 69.57 245.45 106.25 32.53 35.21 52.38 302.02 -21.68%
EY 1.44 0.41 0.94 3.07 2.84 1.91 0.33 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.65 0.84 0.96 2.50 8.54 -39.20%

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