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

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.82%
YoY- -12.06%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 205,116 185,198 136,405 129,827 142,886 137,176 173,344 11.88%
PBT 11,376 11,648 11,611 8,923 8,023 9,440 12,572 -6.45%
Tax -758 -1,142 -857 198 -774 -1,405 -2,646 -56.57%
NP 10,618 10,506 10,754 9,121 7,249 8,035 9,926 4.59%
-
NP to SH 10,676 10,570 10,768 9,169 7,009 7,786 9,678 6.76%
-
Tax Rate 6.66% 9.80% 7.38% -2.22% 9.65% 14.88% 21.05% -
Total Cost 194,498 174,692 125,651 120,706 135,637 129,141 163,418 12.31%
-
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 5.18% 5.67% 7.88% 7.03% 5.07% 5.86% 5.73% -
ROE 6.87% 7.44% 7.59% 6.60% 5.28% 6.02% 12.93% -
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 129.29 126.38 93.23 88.76 97.94 95.41 120.42 4.85%
EPS 6.73 7.21 7.36 6.27 4.80 5.42 6.72 0.09%
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 4.82 4.35 3.21 3.05 3.36 3.23 4.08 11.76%
EPS 0.25 0.25 0.25 0.22 0.16 0.18 0.23 5.72%
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 0.70 0.64 0.86 1.05 0.79 0.48 0.51 23.52%
P/EPS 13.37 11.23 10.87 14.84 16.03 8.49 9.07 29.55%
EY 7.48 8.91 9.20 6.74 6.24 11.77 11.02 -22.78%
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 0.67 0.71 0.87 0.94 0.83 0.83 0.42 36.56%
P/EPS 12.78 12.48 11.01 13.24 16.86 14.59 7.44 43.47%
EY 7.82 8.01 9.09 7.55 5.93 6.85 13.45 -30.36%
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