[SUMATEC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 121,744 39,588 13,661 0 6,628 6,717 6,720 588.57%
PBT 15,948 4,420 1,757 0 -12,552 -14,674 -14,609 -
Tax -4,728 -920 0 0 -556 -318 -365 450.69%
NP 11,220 3,500 1,757 0 -13,108 -14,992 -14,974 -
-
NP to SH 11,220 3,500 1,757 0 -13,108 -14,992 -14,974 -
-
Tax Rate 29.65% 20.81% 0.00% - - - - -
Total Cost 110,524 36,088 11,904 0 19,736 21,709 21,694 195.78%
-
Net Worth 51,845 49,239 46,595 0 -56,121 -52,852 -48,998 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,845 49,239 46,595 0 -56,121 -52,852 -48,998 -
NOSH 132,938 133,079 133,131 64,507 64,507 64,453 64,471 61.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.22% 8.84% 12.86% 0.00% -197.77% -223.19% -222.84% -
ROE 21.64% 7.11% 3.77% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 91.58 29.75 10.26 0.00 10.27 10.42 10.42 325.31%
EPS 8.44 2.63 1.32 0.00 -20.32 -23.26 -23.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.35 0.00 -0.87 -0.82 -0.76 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.86 0.93 0.32 0.00 0.16 0.16 0.16 582.44%
EPS 0.26 0.08 0.04 0.00 -0.31 -0.35 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.0116 0.011 0.00 -0.0132 -0.0124 -0.0115 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.10 2.87 3.10 0.00 0.00 0.00 0.00 -
P/RPS 2.29 9.65 30.21 0.00 0.00 0.00 0.00 -
P/EPS 24.88 109.13 234.85 0.00 0.00 0.00 0.00 -
EY 4.02 0.92 0.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 7.76 8.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 18/11/03 - 30/05/03 28/02/03 28/11/02 -
Price 1.39 2.52 2.99 0.00 0.00 0.00 0.00 -
P/RPS 1.52 8.47 29.14 0.00 0.00 0.00 0.00 -
P/EPS 16.47 95.82 226.52 0.00 0.00 0.00 0.00 -
EY 6.07 1.04 0.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 6.81 8.54 0.00 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