[SUMATEC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 152,858 167,556 158,876 0 6,352 7,638 6,988 67.19%
PBT 15,350 16,382 20,296 0 -12,794 -10,862 -28,144 -
Tax -748 -4,404 -6,290 0 12,794 10,862 28,144 -
NP 14,602 11,978 14,006 0 0 0 0 -
-
NP to SH 14,618 11,850 14,006 0 -13,048 -11,356 -28,452 -
-
Tax Rate 4.87% 26.88% 30.99% - - - - -
Total Cost 138,256 155,578 144,870 0 6,352 7,638 6,988 64.42%
-
Net Worth 138,870 73,521 55,811 0 -44,481 -23,201 -236,562 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 138,870 73,521 55,811 0 -44,481 -23,201 -236,562 -
NOSH 146,180 144,160 132,884 64,507 64,466 64,449 64,458 14.61%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.55% 7.15% 8.82% 0.00% 0.00% 0.00% 0.00% -
ROE 10.53% 16.12% 25.10% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.57 116.23 119.56 0.00 9.85 11.85 10.84 45.87%
EPS 10.00 8.22 10.54 0.00 -20.24 -17.62 -44.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.51 0.42 0.00 -0.69 -0.36 -3.67 -
Adjusted Per Share Value based on latest NOSH - 64,507
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.59 3.94 3.74 0.00 0.15 0.18 0.16 67.90%
EPS 0.34 0.28 0.33 0.00 -0.31 -0.27 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0173 0.0131 0.00 -0.0105 -0.0055 -0.0556 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 - - - - -
Price 0.93 0.66 1.40 0.00 0.00 0.00 0.00 -
P/RPS 0.89 0.57 1.17 0.00 0.00 0.00 0.00 -
P/EPS 9.30 8.03 13.28 0.00 0.00 0.00 0.00 -
EY 10.75 12.45 7.53 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 0.98 1.29 3.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 30/08/04 - 30/08/02 21/08/01 05/10/00 -
Price 0.83 0.62 1.03 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.53 0.86 0.00 0.00 0.00 0.00 -
P/EPS 8.30 7.54 9.77 0.00 0.00 0.00 0.00 -
EY 12.05 13.26 10.23 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 0.87 1.22 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