[SUMATEC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -11.91%
YoY- 228.69%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 155,492 167,556 146,656 201,306 192,774 158,876 121,744 17.69%
PBT 12,525 16,382 16,428 17,625 19,262 20,296 15,948 -14.86%
Tax -1,869 -4,404 -4,800 -6,121 -6,202 -6,290 -4,728 -46.10%
NP 10,656 11,978 11,628 11,504 13,060 14,006 11,220 -3.37%
-
NP to SH 10,625 11,850 11,628 11,504 13,060 14,006 11,220 -3.56%
-
Tax Rate 14.92% 26.88% 29.22% 34.73% 32.20% 30.99% 29.65% -
Total Cost 144,836 155,578 135,028 189,802 179,714 144,870 110,524 19.73%
-
Net Worth 75,070 73,521 75,205 110,238 58,477 55,811 51,845 27.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,070 73,521 75,205 110,238 58,477 55,811 51,845 27.96%
NOSH 144,365 144,160 144,626 132,817 132,903 132,884 132,938 5.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.85% 7.15% 7.93% 5.71% 6.77% 8.82% 9.22% -
ROE 14.15% 16.12% 15.46% 10.44% 22.33% 25.10% 21.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 107.71 116.23 101.40 151.57 145.05 119.56 91.58 11.41%
EPS 7.36 8.22 8.04 8.66 9.83 10.54 8.44 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.52 0.83 0.44 0.42 0.39 21.12%
Adjusted Per Share Value based on latest NOSH - 133,359
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.66 3.94 3.45 4.73 4.53 3.74 2.86 17.85%
EPS 0.25 0.28 0.27 0.27 0.31 0.33 0.26 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0173 0.0177 0.0259 0.0138 0.0131 0.0122 28.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.61 0.66 0.88 1.12 1.06 1.40 2.10 -
P/RPS 0.57 0.57 0.87 0.74 0.73 1.17 2.29 -60.39%
P/EPS 8.29 8.03 10.95 12.93 10.79 13.28 24.88 -51.90%
EY 12.07 12.45 9.14 7.73 9.27 7.53 4.02 107.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.29 1.69 1.35 2.41 3.33 5.38 -63.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 26/05/05 28/02/05 29/11/04 30/08/04 25/05/04 -
Price 0.50 0.62 0.64 1.01 1.10 1.03 1.39 -
P/RPS 0.46 0.53 0.63 0.67 0.76 0.86 1.52 -54.89%
P/EPS 6.79 7.54 7.96 11.66 11.19 9.77 16.47 -44.57%
EY 14.72 13.26 12.56 8.58 8.93 10.23 6.07 80.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 1.23 1.22 2.50 2.45 3.56 -58.22%

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