[SUMATEC] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.15%
YoY- -111.15%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 201,306 173,923 119,026 70,024 39,588 10,246 0 -
PBT 17,629 17,549 14,568 -29,493 -33,480 -36,552 0 -
Tax -6,127 -5,572 -4,065 -2,102 -920 0 0 -
NP 11,502 11,977 10,503 -31,595 -34,400 -36,552 0 -
-
NP to SH 11,502 11,977 10,503 -31,595 -34,400 -36,552 0 -
-
Tax Rate 34.76% 31.75% 27.90% - - - - -
Total Cost 189,804 161,946 108,523 101,619 73,988 46,798 0 -
-
Net Worth 60,011 58,499 55,796 51,845 49,228 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 60,011 58,499 55,796 51,845 49,228 0 0 -
NOSH 133,359 132,952 132,848 132,938 133,048 133,131 64,507 61.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.71% 6.89% 8.82% -45.12% -86.90% -356.74% 0.00% -
ROE 19.17% 20.47% 18.82% -60.94% -69.88% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 150.95 130.82 89.60 52.67 29.75 7.70 0.00 -
EPS 8.62 9.01 7.91 -23.77 -25.86 -27.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.39 0.37 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 132,938
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.73 4.09 2.80 1.65 0.93 0.24 0.00 -
EPS 0.27 0.28 0.25 -0.74 -0.81 -0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0138 0.0131 0.0122 0.0116 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.12 1.06 1.40 2.10 2.87 3.10 0.00 -
P/RPS 0.74 0.81 1.56 3.99 9.65 40.28 0.00 -
P/EPS 12.99 11.77 17.71 -8.84 -11.10 -11.29 0.00 -
EY 7.70 8.50 5.65 -11.32 -9.01 -8.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.41 3.33 5.38 7.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 - - - - -
Price 1.01 1.10 1.03 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.84 1.15 0.00 0.00 0.00 0.00 -
P/EPS 11.71 12.21 13.03 0.00 0.00 0.00 0.00 -
EY 8.54 8.19 7.68 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 2.24 2.50 2.45 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