[SUMATEC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.87%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 29,342 10,246 0 1,657 1,677 1,864 1,753 550.99%
PBT 3,102 1,318 0 -3,138 -3,717 -4,560 -3,117 -
Tax -920 0 0 -139 -44 -147 3,117 -
NP 2,182 1,318 0 -3,277 -3,761 -4,707 0 -
-
NP to SH 2,182 1,318 0 -3,277 -3,761 -4,707 -3,218 -
-
Tax Rate 29.66% 0.00% - - - - - -
Total Cost 27,160 8,928 0 4,934 5,438 6,571 1,753 518.39%
-
Net Worth 49,228 46,595 0 -56,121 -52,899 -49,004 -44,497 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 49,228 46,595 0 -56,121 -52,899 -49,004 -44,497 -
NOSH 133,048 133,131 64,507 64,507 64,511 64,479 64,488 61.85%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.44% 12.86% 0.00% -197.77% -224.27% -252.52% 0.00% -
ROE 4.43% 2.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.05 7.70 0.00 2.57 2.60 2.89 2.72 302.01%
EPS 1.64 0.99 0.00 -5.08 -5.83 -7.30 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.00 -0.87 -0.82 -0.76 -0.69 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.69 0.24 0.00 0.04 0.04 0.04 0.04 564.16%
EPS 0.05 0.03 0.00 -0.08 -0.09 -0.11 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.011 0.00 -0.0132 -0.0124 -0.0115 -0.0105 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 - - - - - -
Price 2.87 3.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 13.01 40.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 175.00 313.13 0.00 0.00 0.00 0.00 0.00 -
EY 0.57 0.32 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.76 8.86 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 - 30/05/03 28/02/03 28/11/02 30/08/02 -
Price 2.52 2.99 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.43 38.85 0.00 0.00 0.00 0.00 0.00 -
P/EPS 153.66 302.02 0.00 0.00 0.00 0.00 0.00 -
EY 0.65 0.33 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.81 8.54 0.00 0.00 0.00 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