[SUMATEC] YoY Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 20.1%
YoY- 12.41%
Quarter Report
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 20,557 56,725 29,342 1,677 1,828 2,177 1,399 -2.81%
PBT 46 3,178 3,102 -3,717 -4,502 226,384 -23,572 -
Tax -228 -1,469 -920 -44 208 -658 23,572 -
NP -182 1,709 2,182 -3,761 -4,294 225,726 0 -100.00%
-
NP to SH -183 1,709 2,182 -3,761 -4,294 225,726 -25,164 5.37%
-
Tax Rate 495.65% 46.22% 29.66% - - 0.29% - -
Total Cost 20,739 55,016 27,160 5,438 6,122 -223,549 1,399 -2.82%
-
Net Worth 129,399 60,011 49,228 -52,899 -38,039 -17,403 -223,665 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 129,399 60,011 49,228 -52,899 -38,039 -17,403 -223,665 -
NOSH 143,777 133,359 133,048 64,511 64,474 64,457 64,456 -0.84%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -0.89% 3.01% 7.44% -224.27% -234.90% 10,368.67% 0.00% -
ROE -0.14% 2.85% 4.43% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.30 42.54 22.05 2.60 2.84 3.38 2.17 -1.98%
EPS -0.13 1.29 1.64 -5.83 -6.66 350.20 -39.04 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.45 0.37 -0.82 -0.59 -0.27 -3.47 -
Adjusted Per Share Value based on latest NOSH - 64,511
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.48 1.33 0.69 0.04 0.04 0.05 0.03 -2.90%
EPS 0.00 0.04 0.05 -0.09 -0.10 5.31 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0141 0.0116 -0.0124 -0.0089 -0.0041 -0.0526 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.46 1.12 2.87 0.00 0.00 0.00 0.00 -
P/RPS 3.22 2.63 13.01 0.00 0.00 0.00 0.00 -100.00%
P/EPS -361.41 87.40 175.00 0.00 0.00 0.00 0.00 -100.00%
EY -0.28 1.14 0.57 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 2.49 7.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.79 1.01 2.52 0.00 0.00 0.00 0.00 -
P/RPS 5.53 2.37 11.43 0.00 0.00 0.00 0.00 -100.00%
P/EPS -620.68 78.81 153.66 0.00 0.00 0.00 0.00 -100.00%
EY -0.16 1.27 0.65 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.24 6.81 0.00 0.00 0.00 0.00 -100.00%

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