[SUMATEC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.1%
YoY- 37.45%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 240,016 249,168 185,018 154,344 152,858 169,496 137,175 45.35%
PBT 20,870 9,672 11,648 15,421 15,350 10,760 9,439 69.96%
Tax -756 -740 -1,141 -838 -748 -2,276 -1,629 -40.14%
NP 20,114 8,932 10,507 14,582 14,602 8,484 7,810 88.21%
-
NP to SH 20,124 8,944 10,571 14,604 14,618 8,520 7,786 88.66%
-
Tax Rate 3.62% 7.65% 9.80% 5.43% 4.87% 21.15% 17.26% -
Total Cost 219,902 240,236 174,511 139,761 138,256 161,012 129,365 42.57%
-
Net Worth 163,210 155,479 141,823 141,847 138,870 132,760 129,889 16.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,210 155,479 141,823 141,847 138,870 132,760 129,889 16.49%
NOSH 158,456 158,652 146,210 146,234 146,180 145,890 144,321 6.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.38% 3.58% 5.68% 9.45% 9.55% 5.01% 5.69% -
ROE 12.33% 5.75% 7.45% 10.30% 10.53% 6.42% 5.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 151.47 157.05 126.54 105.55 104.57 116.18 95.05 36.54%
EPS 12.70 5.64 7.23 9.99 10.00 5.84 5.40 77.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.97 0.97 0.95 0.91 0.90 9.43%
Adjusted Per Share Value based on latest NOSH - 146,305
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.64 5.86 4.35 3.63 3.59 3.99 3.23 45.15%
EPS 0.47 0.21 0.25 0.34 0.34 0.20 0.18 89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0366 0.0333 0.0334 0.0327 0.0312 0.0305 16.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.90 0.81 0.80 0.93 0.77 0.46 -
P/RPS 0.66 0.57 0.64 0.76 0.89 0.66 0.48 23.72%
P/EPS 7.87 15.96 11.20 8.01 9.30 13.18 8.53 -5.24%
EY 12.70 6.26 8.93 12.48 10.75 7.58 11.73 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.84 0.82 0.98 0.85 0.51 53.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.80 0.86 0.90 0.81 0.83 0.81 0.79 -
P/RPS 0.53 0.55 0.71 0.77 0.79 0.70 0.83 -25.90%
P/EPS 6.30 15.26 12.45 8.11 8.30 13.87 14.64 -43.08%
EY 15.88 6.56 8.03 12.33 12.05 7.21 6.83 75.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.93 0.84 0.87 0.89 0.88 -7.74%

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