[SUMATEC] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.17%
YoY- -19.2%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 209,046 283,192 136,405 173,344 173,923 10,246 6,877 76.56%
PBT -429 11,423 11,611 12,572 17,549 -36,552 -15,459 -44.94%
Tax 107 -780 -857 -2,646 -5,572 0 10,752 -53.58%
NP -322 10,643 10,754 9,926 11,977 -36,552 -4,707 -36.02%
-
NP to SH -140 10,701 10,768 9,678 11,977 -36,552 -15,525 -54.34%
-
Tax Rate - 6.83% 7.38% 21.05% 31.75% - - -
Total Cost 209,368 272,549 125,651 163,418 161,946 46,798 11,584 61.92%
-
Net Worth 169,236 165,912 141,916 74,850 58,499 0 -49,004 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 169,236 165,912 141,916 74,850 58,499 0 -49,004 -
NOSH 162,727 159,531 146,305 143,943 132,952 133,131 64,479 16.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.15% 3.76% 7.88% 5.73% 6.89% -356.74% -68.45% -
ROE -0.08% 6.45% 7.59% 12.93% 20.47% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 128.46 177.52 93.23 120.42 130.82 7.70 10.67 51.33%
EPS -0.09 6.71 7.36 6.72 9.01 -27.46 -24.08 -60.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 0.97 0.52 0.44 0.00 -0.76 -
Adjusted Per Share Value based on latest NOSH - 143,943
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 4.92 6.66 3.21 4.08 4.09 0.24 0.16 76.90%
EPS 0.00 0.25 0.25 0.23 0.28 -0.86 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.039 0.0334 0.0176 0.0138 0.00 -0.0115 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.31 0.81 0.80 0.61 1.06 3.10 0.00 -
P/RPS 0.24 0.46 0.86 0.51 0.81 40.28 0.00 -
P/EPS -360.32 12.08 10.87 9.07 11.77 -11.29 0.00 -
EY -0.28 8.28 9.20 11.02 8.50 -8.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.78 0.82 1.17 2.41 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 29/11/04 - 28/11/02 -
Price 0.27 0.68 0.81 0.50 1.10 0.00 0.00 -
P/RPS 0.21 0.38 0.87 0.42 0.84 0.00 0.00 -
P/EPS -313.83 10.14 11.01 7.44 12.21 0.00 0.00 -
EY -0.32 9.86 9.09 13.45 8.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.65 0.84 0.96 2.50 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