[SUMATEC] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -19.55%
YoY- -32.31%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 193,924 272,012 185,198 137,176 201,306 39,588 6,726 75.02%
PBT -55,430 9,200 11,648 9,440 17,629 -33,480 -14,674 24.77%
Tax -14 -152 -1,142 -1,405 -6,127 -920 6,206 -
NP -55,444 9,048 10,506 8,035 11,502 -34,400 -8,468 36.73%
-
NP to SH -55,479 9,235 10,570 7,786 11,502 -34,400 -14,992 24.34%
-
Tax Rate - 1.65% 9.80% 14.88% 34.76% - - -
Total Cost 249,368 262,964 174,692 129,141 189,804 73,988 15,194 59.34%
-
Net Worth 109,323 162,599 142,142 129,399 60,011 49,228 -52,899 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 109,323 162,599 142,142 129,399 60,011 49,228 -52,899 -
NOSH 160,770 157,863 146,538 143,777 133,359 133,048 64,511 16.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -28.59% 3.33% 5.67% 5.86% 5.71% -86.90% -125.90% -
ROE -50.75% 5.68% 7.44% 6.02% 19.17% -69.88% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 120.62 172.31 126.38 95.41 150.95 29.75 10.43 50.32%
EPS -34.51 5.85 7.21 5.42 8.62 -25.86 -23.24 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 1.03 0.97 0.90 0.45 0.37 -0.82 -
Adjusted Per Share Value based on latest NOSH - 143,777
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.56 6.40 4.35 3.23 4.73 0.93 0.16 74.68%
EPS -1.30 0.22 0.25 0.18 0.27 -0.81 -0.35 24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0382 0.0334 0.0304 0.0141 0.0116 -0.0124 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.23 0.69 0.81 0.46 1.12 2.87 0.00 -
P/RPS 0.19 0.40 0.64 0.48 0.74 9.65 0.00 -
P/EPS -0.67 11.79 11.23 8.49 12.99 -11.10 0.00 -
EY -150.04 8.48 8.91 11.77 7.70 -9.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.67 0.84 0.51 2.49 7.76 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 - 28/02/03 -
Price 0.22 0.55 0.90 0.79 1.01 0.00 0.00 -
P/RPS 0.18 0.32 0.71 0.83 0.67 0.00 0.00 -
P/EPS -0.64 9.40 12.48 14.59 11.71 0.00 0.00 -
EY -156.86 10.64 8.01 6.85 8.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.53 0.93 0.88 2.24 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