[SUMATEC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 104.92%
YoY- 111.63%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 193,923 201,166 206,744 233,660 272,012 285,122 240,016 -13.19%
PBT -55,431 2,280 3,054 18,932 9,201 15,121 20,870 -
Tax -13 -9 -12 -16 -151 -354 -756 -93.25%
NP -55,444 2,270 3,042 18,916 9,050 14,766 20,114 -
-
NP to SH -55,479 2,276 3,056 18,928 9,237 14,778 20,124 -
-
Tax Rate - 0.39% 0.39% 0.08% 1.64% 2.34% 3.62% -
Total Cost 249,367 198,896 203,702 214,744 262,962 270,356 219,902 8.70%
-
Net Worth 109,318 167,479 167,275 170,609 163,192 164,676 163,210 -23.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 109,318 167,479 167,275 170,609 163,192 164,676 163,210 -23.35%
NOSH 160,762 161,037 160,842 160,952 158,439 158,342 158,456 0.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -28.59% 1.13% 1.47% 8.10% 3.33% 5.18% 8.38% -
ROE -50.75% 1.36% 1.83% 11.09% 5.66% 8.97% 12.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 120.63 124.92 128.54 145.17 171.68 180.07 151.47 -14.02%
EPS -34.51 1.41 1.90 11.76 5.83 9.33 12.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 1.04 1.04 1.06 1.03 1.04 1.03 -24.08%
Adjusted Per Share Value based on latest NOSH - 160,952
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.56 4.73 4.86 5.49 6.40 6.70 5.64 -13.15%
EPS -1.30 0.05 0.07 0.45 0.22 0.35 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0394 0.0393 0.0401 0.0384 0.0387 0.0384 -23.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.31 0.43 0.50 0.69 0.81 1.00 -
P/RPS 0.19 0.25 0.33 0.34 0.40 0.45 0.66 -56.23%
P/EPS -0.67 21.93 22.63 4.25 11.84 8.68 7.87 -
EY -150.04 4.56 4.42 23.52 8.45 11.52 12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.41 0.47 0.67 0.78 0.97 -50.12%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 30/11/07 29/08/07 -
Price 0.22 0.27 0.40 0.50 0.55 0.68 0.80 -
P/RPS 0.18 0.22 0.31 0.34 0.32 0.38 0.53 -51.16%
P/EPS -0.64 19.10 21.05 4.25 9.43 7.29 6.30 -
EY -156.86 5.23 4.75 23.52 10.60 13.73 15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.38 0.47 0.53 0.65 0.78 -44.63%

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