[SUMATEC] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 70,024 39,588 10,246 0 6,951 6,726 6,877 369.12%
PBT -29,493 -33,480 -36,552 0 -14,532 -14,674 -15,459 53.76%
Tax -2,102 -920 0 0 2,787 6,206 10,752 -
NP -31,595 -34,400 -36,552 0 -11,745 -8,468 -4,707 255.42%
-
NP to SH -31,595 -34,400 -36,552 0 -14,963 -14,992 -15,525 60.52%
-
Tax Rate - - - - - - - -
Total Cost 101,619 73,988 46,798 0 18,696 15,194 11,584 324.78%
-
Net Worth 51,845 49,228 0 0 -56,121 -52,899 -49,004 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,845 49,228 0 0 -56,121 -52,899 -49,004 -
NOSH 132,938 133,048 133,131 64,507 64,507 64,511 64,479 61.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -45.12% -86.90% -356.74% 0.00% -168.97% -125.90% -68.45% -
ROE -60.94% -69.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 52.67 29.75 7.70 0.00 10.78 10.43 10.67 189.63%
EPS -23.77 -25.86 -27.46 0.00 -23.20 -23.24 -24.08 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.00 0.00 -0.87 -0.82 -0.76 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.65 0.93 0.24 0.00 0.16 0.16 0.16 373.10%
EPS -0.74 -0.81 -0.86 0.00 -0.35 -0.35 -0.37 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.0116 0.00 0.00 -0.0132 -0.0124 -0.0115 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.10 2.87 3.10 0.00 0.00 0.00 0.00 -
P/RPS 3.99 9.65 40.28 0.00 0.00 0.00 0.00 -
P/EPS -8.84 -11.10 -11.29 0.00 0.00 0.00 0.00 -
EY -11.32 -9.01 -8.86 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 5.38 7.76 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - 30/05/03 28/02/03 28/11/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 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