[SUMATEC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 99.17%
YoY- 123.35%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 192,774 158,876 121,744 39,588 13,661 0 6,628 839.96%
PBT 19,262 20,296 15,948 4,420 1,757 0 -12,552 -
Tax -6,202 -6,290 -4,728 -920 0 0 -556 397.04%
NP 13,060 14,006 11,220 3,500 1,757 0 -13,108 -
-
NP to SH 13,060 14,006 11,220 3,500 1,757 0 -13,108 -
-
Tax Rate 32.20% 30.99% 29.65% 20.81% 0.00% - - -
Total Cost 179,714 144,870 110,524 36,088 11,904 0 19,736 334.31%
-
Net Worth 58,477 55,811 51,845 49,239 46,595 0 -56,121 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 58,477 55,811 51,845 49,239 46,595 0 -56,121 -
NOSH 132,903 132,884 132,938 133,079 133,131 64,507 64,507 61.70%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.77% 8.82% 9.22% 8.84% 12.86% 0.00% -197.77% -
ROE 22.33% 25.10% 21.64% 7.11% 3.77% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 145.05 119.56 91.58 29.75 10.26 0.00 10.27 481.48%
EPS 9.83 10.54 8.44 2.63 1.32 0.00 -20.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.39 0.37 0.35 0.00 -0.87 -
Adjusted Per Share Value based on latest NOSH - 133,048
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.53 3.74 2.86 0.93 0.32 0.00 0.16 823.29%
EPS 0.31 0.33 0.26 0.08 0.04 0.00 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0131 0.0122 0.0116 0.011 0.00 -0.0132 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 1.06 1.40 2.10 2.87 3.10 0.00 0.00 -
P/RPS 0.73 1.17 2.29 9.65 30.21 0.00 0.00 -
P/EPS 10.79 13.28 24.88 109.13 234.85 0.00 0.00 -
EY 9.27 7.53 4.02 0.92 0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 3.33 5.38 7.76 8.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 25/05/04 26/02/04 18/11/03 - 30/05/03 -
Price 1.10 1.03 1.39 2.52 2.99 0.00 0.00 -
P/RPS 0.76 0.86 1.52 8.47 29.14 0.00 0.00 -
P/EPS 11.19 9.77 16.47 95.82 226.52 0.00 0.00 -
EY 8.93 10.23 6.07 1.04 0.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.45 3.56 6.81 8.54 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