[SUMATEC] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 143.1%
YoY- 71.57%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 62,292 69,350 39,419 34,055 42,374 20,557 32,841 53.28%
PBT 2,418 83 3,891 4,984 2,690 46 1,203 59.33%
Tax -185 -513 -255 195 -569 -228 800 -
NP 2,233 -430 3,636 5,179 2,121 -182 2,003 7.52%
-
NP to SH 2,236 -381 3,643 5,178 2,130 -183 2,044 6.17%
-
Tax Rate 7.65% 618.07% 6.55% -3.91% 21.15% 495.65% -66.50% -
Total Cost 60,059 69,780 35,783 28,876 40,253 20,739 30,838 56.01%
-
Net Worth 155,479 142,142 141,916 138,957 132,760 129,399 74,850 62.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,479 142,142 141,916 138,957 132,760 129,399 74,850 62.87%
NOSH 158,652 146,538 146,305 146,271 145,890 143,777 143,943 6.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.58% -0.62% 9.22% 15.21% 5.01% -0.89% 6.10% -
ROE 1.44% -0.27% 2.57% 3.73% 1.60% -0.14% 2.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.26 47.33 26.94 23.28 29.05 14.30 22.82 43.62%
EPS 1.41 -0.26 2.49 3.54 1.46 -0.13 1.42 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.95 0.91 0.90 0.52 52.63%
Adjusted Per Share Value based on latest NOSH - 146,271
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.46 1.63 0.93 0.80 1.00 0.48 0.77 53.25%
EPS 0.05 -0.01 0.09 0.12 0.05 0.00 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0334 0.0334 0.0327 0.0312 0.0304 0.0176 62.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.90 0.81 0.80 0.93 0.77 0.46 0.61 -
P/RPS 2.29 1.71 2.97 3.99 2.65 3.22 2.67 -9.73%
P/EPS 63.86 -311.54 32.13 26.27 52.74 -361.41 42.96 30.28%
EY 1.57 -0.32 3.11 3.81 1.90 -0.28 2.33 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.84 0.82 0.98 0.85 0.51 1.17 -14.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 29/08/06 30/05/06 28/02/06 30/11/05 -
Price 0.86 0.90 0.81 0.83 0.81 0.79 0.50 -
P/RPS 2.19 1.90 3.01 3.56 2.79 5.53 2.19 0.00%
P/EPS 61.02 -346.15 32.53 23.45 55.48 -620.68 35.21 44.32%
EY 1.64 -0.29 3.07 4.27 1.80 -0.16 2.84 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.84 0.87 0.89 0.88 0.96 -5.64%

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