[SUMATEC] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.79%
YoY- 45.3%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 268,135 272,012 283,192 228,777 205,116 185,198 136,405 56.85%
PBT 11,515 9,200 11,423 14,408 11,376 11,648 11,611 -0.55%
Tax 29 -152 -780 -1,146 -758 -1,142 -857 -
NP 11,544 9,048 10,643 13,262 10,618 10,506 10,754 4.83%
-
NP to SH 11,731 9,235 10,701 13,323 10,676 10,570 10,768 5.87%
-
Tax Rate -0.25% 1.65% 6.83% 7.95% 6.66% 9.80% 7.38% -
Total Cost 256,591 262,964 272,549 215,515 194,498 174,692 125,651 60.88%
-
Net Worth 170,609 162,599 165,912 163,152 155,479 142,142 141,916 13.04%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 170,609 162,599 165,912 163,152 155,479 142,142 141,916 13.04%
NOSH 160,952 157,863 159,531 158,400 158,652 146,538 146,305 6.56%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.31% 3.33% 3.76% 5.80% 5.18% 5.67% 7.88% -
ROE 6.88% 5.68% 6.45% 8.17% 6.87% 7.44% 7.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 166.59 172.31 177.52 144.43 129.29 126.38 93.23 47.20%
EPS 7.29 5.85 6.71 8.41 6.73 7.21 7.36 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.04 1.03 0.98 0.97 0.97 6.08%
Adjusted Per Share Value based on latest NOSH - 158,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.31 6.40 6.66 5.38 4.82 4.35 3.21 56.85%
EPS 0.28 0.22 0.25 0.31 0.25 0.25 0.25 7.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0382 0.039 0.0384 0.0366 0.0334 0.0334 12.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.69 0.81 1.00 0.90 0.81 0.80 -
P/RPS 0.30 0.40 0.46 0.69 0.70 0.64 0.86 -50.41%
P/EPS 6.86 11.79 12.08 11.89 13.37 11.23 10.87 -26.40%
EY 14.58 8.48 8.28 8.41 7.48 8.91 9.20 35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.78 0.97 0.92 0.84 0.82 -30.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 30/11/07 29/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.50 0.55 0.68 0.80 0.86 0.90 0.81 -
P/RPS 0.30 0.32 0.38 0.55 0.67 0.71 0.87 -50.79%
P/EPS 6.86 9.40 10.14 9.51 12.78 12.48 11.01 -27.02%
EY 14.58 10.64 9.86 10.51 7.82 8.01 9.09 36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.65 0.78 0.88 0.93 0.84 -32.07%

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