[SUMATEC] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 133.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 228,777 129,827 205,646 119,026 0 7,003 7,829 75.45%
PBT 14,408 8,923 15,668 14,568 0 -13,504 214,760 -36.24%
Tax -1,146 198 -4,953 -4,065 0 3,128 10,966 -
NP 13,262 9,121 10,715 10,503 0 -10,376 225,726 -37.63%
-
NP to SH 13,323 9,169 10,426 10,503 0 -13,594 213,793 -37.02%
-
Tax Rate 7.95% -2.22% 31.61% 27.90% - - -5.11% -
Total Cost 215,515 120,706 194,931 108,523 0 17,379 -217,897 -
-
Net Worth 163,152 138,957 73,644 55,796 0 -44,497 -23,212 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 163,152 138,957 73,644 55,796 0 -44,497 -23,212 -
NOSH 158,400 146,271 144,401 132,848 64,507 64,488 64,479 16.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.80% 7.03% 5.21% 8.82% 0.00% -148.17% 2,883.20% -
ROE 8.17% 6.60% 14.16% 18.82% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 144.43 88.76 142.41 89.60 0.00 10.86 12.14 51.06%
EPS 8.41 6.27 7.22 7.91 0.00 -21.08 331.57 -45.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.51 0.42 0.00 -0.69 -0.36 -
Adjusted Per Share Value based on latest NOSH - 132,848
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.38 3.05 4.84 2.80 0.00 0.16 0.18 76.11%
EPS 0.31 0.22 0.25 0.25 0.00 -0.32 5.03 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0327 0.0173 0.0131 0.00 -0.0105 -0.0055 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 1.00 0.93 0.66 1.40 0.00 0.00 0.00 -
P/RPS 0.69 1.05 0.46 1.56 0.00 0.00 0.00 -
P/EPS 11.89 14.84 9.14 17.71 0.00 0.00 0.00 -
EY 8.41 6.74 10.94 5.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 1.29 3.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 26/08/05 30/08/04 - 30/08/02 - -
Price 0.80 0.83 0.62 1.03 0.00 0.00 0.00 -
P/RPS 0.55 0.94 0.44 1.15 0.00 0.00 0.00 -
P/EPS 9.51 13.24 8.59 13.03 0.00 0.00 0.00 -
EY 10.51 7.55 11.65 7.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.22 2.45 0.00 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