[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.75%
YoY- 643.17%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 167,556 146,656 201,306 192,774 158,876 121,744 39,588 161.88%
PBT 16,382 16,428 17,625 19,262 20,296 15,948 4,420 139.68%
Tax -4,404 -4,800 -6,121 -6,202 -6,290 -4,728 -920 184.30%
NP 11,978 11,628 11,504 13,060 14,006 11,220 3,500 127.26%
-
NP to SH 11,850 11,628 11,504 13,060 14,006 11,220 3,500 125.64%
-
Tax Rate 26.88% 29.22% 34.73% 32.20% 30.99% 29.65% 20.81% -
Total Cost 155,578 135,028 189,802 179,714 144,870 110,524 36,088 165.12%
-
Net Worth 73,521 75,205 110,238 58,477 55,811 51,845 49,239 30.66%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,521 75,205 110,238 58,477 55,811 51,845 49,239 30.66%
NOSH 144,160 144,626 132,817 132,903 132,884 132,938 133,079 5.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.15% 7.93% 5.71% 6.77% 8.82% 9.22% 8.84% -
ROE 16.12% 15.46% 10.44% 22.33% 25.10% 21.64% 7.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 116.23 101.40 151.57 145.05 119.56 91.58 29.75 148.26%
EPS 8.22 8.04 8.66 9.83 10.54 8.44 2.63 113.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.83 0.44 0.42 0.39 0.37 23.87%
Adjusted Per Share Value based on latest NOSH - 132,952
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.94 3.45 4.73 4.53 3.74 2.86 0.93 162.05%
EPS 0.28 0.27 0.27 0.31 0.33 0.26 0.08 130.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0177 0.0259 0.0138 0.0131 0.0122 0.0116 30.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.66 0.88 1.12 1.06 1.40 2.10 2.87 -
P/RPS 0.57 0.87 0.74 0.73 1.17 2.29 9.65 -84.85%
P/EPS 8.03 10.95 12.93 10.79 13.28 24.88 109.13 -82.46%
EY 12.45 9.14 7.73 9.27 7.53 4.02 0.92 468.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.69 1.35 2.41 3.33 5.38 7.76 -69.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/02/05 29/11/04 30/08/04 25/05/04 26/02/04 -
Price 0.62 0.64 1.01 1.10 1.03 1.39 2.52 -
P/RPS 0.53 0.63 0.67 0.76 0.86 1.52 8.47 -84.26%
P/EPS 7.54 7.96 11.66 11.19 9.77 16.47 95.82 -81.66%
EY 13.26 12.56 8.58 8.93 10.23 6.07 1.04 446.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.23 1.22 2.50 2.45 3.56 6.81 -68.25%

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