[SUMATEC] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.49%
YoY- 35.77%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 169,833 193,923 272,012 185,018 137,175 201,306 39,588 27.44%
PBT -65,654 -55,431 9,201 11,648 9,439 17,625 4,420 -
Tax -3 -13 -151 -1,141 -1,629 -6,121 -920 -61.45%
NP -65,657 -55,444 9,050 10,507 7,810 11,504 3,500 -
-
NP to SH -65,403 -55,479 9,237 10,571 7,786 11,504 3,500 -
-
Tax Rate - - 1.64% 9.80% 17.26% 34.73% 20.81% -
Total Cost 235,490 249,367 262,962 174,511 129,365 189,802 36,088 36.66%
-
Net Worth 51,444 109,318 163,192 141,823 129,889 110,238 49,239 0.73%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 51,444 109,318 163,192 141,823 129,889 110,238 49,239 0.73%
NOSH 160,762 160,762 158,439 146,210 144,321 132,817 133,079 3.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -38.66% -28.59% 3.33% 5.68% 5.69% 5.71% 8.84% -
ROE -127.13% -50.75% 5.66% 7.45% 5.99% 10.44% 7.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 105.64 120.63 171.68 126.54 95.05 151.57 29.75 23.49%
EPS -40.68 -34.51 5.83 7.23 5.40 8.66 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.68 1.03 0.97 0.90 0.83 0.37 -2.38%
Adjusted Per Share Value based on latest NOSH - 146,538
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.99 4.56 6.40 4.35 3.23 4.73 0.93 27.44%
EPS -1.54 -1.30 0.22 0.25 0.18 0.27 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0257 0.0384 0.0333 0.0305 0.0259 0.0116 0.70%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.31 0.23 0.69 0.81 0.46 1.12 2.87 -
P/RPS 0.29 0.19 0.40 0.64 0.48 0.74 9.65 -44.21%
P/EPS -0.76 -0.67 11.84 11.20 8.53 12.93 109.13 -
EY -131.24 -150.04 8.45 8.93 11.73 7.73 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.34 0.67 0.84 0.51 1.35 7.76 -29.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.35 0.22 0.55 0.90 0.79 1.01 2.52 -
P/RPS 0.33 0.18 0.32 0.71 0.83 0.67 8.47 -41.74%
P/EPS -0.86 -0.64 9.43 12.45 14.64 11.66 95.82 -
EY -116.24 -156.86 10.60 8.03 6.83 8.58 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.32 0.53 0.93 0.88 1.22 6.81 -26.29%

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