[SUMATEC] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.9%
YoY- 136.73%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 268,135 205,116 142,886 207,534 70,024 6,951 7,040 83.32%
PBT 11,515 11,376 8,023 17,745 -29,493 -14,532 -13,357 -
Tax 29 -758 -774 -6,139 -2,102 2,787 2,981 -53.76%
NP 11,544 10,618 7,249 11,606 -31,595 -11,745 -10,376 -
-
NP to SH 11,731 10,676 7,009 11,606 -31,595 -14,963 -13,471 -
-
Tax Rate -0.25% 6.66% 9.65% 34.60% - - - -
Total Cost 256,591 194,498 135,637 195,928 101,619 18,696 17,416 56.50%
-
Net Worth 170,609 155,479 132,760 75,205 51,845 -56,121 -41,244 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 170,609 155,479 132,760 75,205 51,845 -56,121 -41,244 -
NOSH 160,952 158,652 145,890 144,626 132,938 64,507 64,444 16.46%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.31% 5.18% 5.07% 5.59% -45.12% -168.97% -147.39% -
ROE 6.88% 6.87% 5.28% 15.43% -60.94% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 166.59 129.29 97.94 143.50 52.67 10.78 10.92 57.41%
EPS 7.29 6.73 4.80 8.02 -23.77 -23.20 -20.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.98 0.91 0.52 0.39 -0.87 -0.64 -
Adjusted Per Share Value based on latest NOSH - 144,626
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 6.31 4.82 3.36 4.88 1.65 0.16 0.17 82.54%
EPS 0.28 0.25 0.16 0.27 -0.74 -0.35 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0366 0.0312 0.0177 0.0122 -0.0132 -0.0097 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - - -
Price 0.50 0.90 0.77 0.88 2.10 0.00 0.00 -
P/RPS 0.30 0.70 0.79 0.61 3.99 0.00 0.00 -
P/EPS 6.86 13.37 16.03 10.97 -8.84 0.00 0.00 -
EY 14.58 7.48 6.24 9.12 -11.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.92 0.85 1.69 5.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 30/05/06 26/05/05 - 30/05/03 24/04/02 -
Price 0.50 0.86 0.81 0.64 0.00 0.00 0.00 -
P/RPS 0.30 0.67 0.83 0.45 0.00 0.00 0.00 -
P/EPS 6.86 12.78 16.86 7.98 0.00 0.00 0.00 -
EY 14.58 7.82 5.93 12.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 0.89 1.23 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