[SUMATEC] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -3.97%
YoY- 133.44%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 173,344 205,646 207,534 201,306 173,923 119,026 70,024 82.89%
PBT 12,572 15,668 17,745 17,629 17,549 14,568 -29,493 -
Tax -2,646 -4,953 -6,139 -6,127 -5,572 -4,065 -2,102 16.56%
NP 9,926 10,715 11,606 11,502 11,977 10,503 -31,595 -
-
NP to SH 9,678 10,426 11,606 11,502 11,977 10,503 -31,595 -
-
Tax Rate 21.05% 31.61% 34.60% 34.76% 31.75% 27.90% - -
Total Cost 163,418 194,931 195,928 189,804 161,946 108,523 101,619 37.22%
-
Net Worth 74,850 73,644 75,205 60,011 58,499 55,796 51,845 27.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 74,850 73,644 75,205 60,011 58,499 55,796 51,845 27.71%
NOSH 143,943 144,401 144,626 133,359 132,952 132,848 132,938 5.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.73% 5.21% 5.59% 5.71% 6.89% 8.82% -45.12% -
ROE 12.93% 14.16% 15.43% 19.17% 20.47% 18.82% -60.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.42 142.41 143.50 150.95 130.82 89.60 52.67 73.46%
EPS 6.72 7.22 8.02 8.62 9.01 7.91 -23.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.52 0.45 0.44 0.42 0.39 21.12%
Adjusted Per Share Value based on latest NOSH - 133,359
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.08 4.84 4.88 4.73 4.09 2.80 1.65 82.75%
EPS 0.23 0.25 0.27 0.27 0.28 0.25 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0173 0.0177 0.0141 0.0138 0.0131 0.0122 27.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.61 0.66 0.88 1.12 1.06 1.40 2.10 -
P/RPS 0.51 0.46 0.61 0.74 0.81 1.56 3.99 -74.59%
P/EPS 9.07 9.14 10.97 12.99 11.77 17.71 -8.84 -
EY 11.02 10.94 9.12 7.70 8.50 5.65 -11.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.29 1.69 2.49 2.41 3.33 5.38 -63.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 26/05/05 28/02/05 29/11/04 30/08/04 - -
Price 0.50 0.62 0.64 1.01 1.10 1.03 0.00 -
P/RPS 0.42 0.44 0.45 0.67 0.84 1.15 0.00 -
P/EPS 7.44 8.59 7.98 11.71 12.21 13.03 0.00 -
EY 13.45 11.65 12.54 8.54 8.19 7.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 1.23 2.24 2.50 2.45 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