[SUMATEC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.1%
YoY- 37.45%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 192,774 201,166 285,122 154,344 155,492 192,774 13,661 55.38%
PBT 8,008 2,280 15,121 15,421 12,525 19,262 1,757 28.73%
Tax -6 -9 -354 -838 -1,869 -6,202 0 -
NP 8,001 2,270 14,766 14,582 10,656 13,060 1,757 28.71%
-
NP to SH 8,013 2,276 14,778 14,604 10,625 13,060 1,757 28.74%
-
Tax Rate 0.07% 0.39% 2.34% 5.43% 14.92% 32.20% 0.00% -
Total Cost 184,773 198,896 270,356 139,761 144,836 179,714 11,904 57.87%
-
Net Worth 118,914 167,479 164,676 141,847 75,070 58,477 46,595 16.88%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 118,914 167,479 164,676 141,847 75,070 58,477 46,595 16.88%
NOSH 160,695 161,037 158,342 146,234 144,365 132,903 133,131 3.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.15% 1.13% 5.18% 9.45% 6.85% 6.77% 12.86% -
ROE 6.74% 1.36% 8.97% 10.30% 14.15% 22.33% 3.77% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 119.96 124.92 180.07 105.55 107.71 145.05 10.26 50.59%
EPS 4.99 1.41 9.33 9.99 7.36 9.83 1.32 24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.04 1.04 0.97 0.52 0.44 0.35 13.27%
Adjusted Per Share Value based on latest NOSH - 146,305
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.53 4.73 6.70 3.63 3.66 4.53 0.32 55.47%
EPS 0.19 0.05 0.35 0.34 0.25 0.31 0.04 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0394 0.0387 0.0334 0.0177 0.0138 0.011 16.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.37 0.31 0.81 0.80 0.61 1.06 3.10 -
P/RPS 0.31 0.25 0.45 0.76 0.57 0.73 30.21 -53.35%
P/EPS 7.42 21.93 8.68 8.01 8.29 10.79 234.85 -43.74%
EY 13.48 4.56 11.52 12.48 12.07 9.27 0.43 77.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.78 0.82 1.17 2.41 8.86 -38.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 29/11/04 18/11/03 -
Price 0.32 0.27 0.68 0.81 0.50 1.10 2.99 -
P/RPS 0.27 0.22 0.38 0.77 0.46 0.76 29.14 -54.13%
P/EPS 6.42 19.10 7.29 8.11 6.79 11.19 226.52 -44.75%
EY 15.58 5.23 13.73 12.33 14.72 8.93 0.44 81.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.26 0.65 0.84 0.96 2.50 8.54 -39.20%

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