[SUMATEC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SUMATEC] SUMATEC RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.19%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
SUMATEC's Result
SUMATEC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 142,886 207,534 70,024 6,951 7,040 7,727 5,143 73.98%
PBT 8,023 17,745 -29,493 -14,532 -13,357 211,777 -39,929 -
Tax -774 -6,139 -2,102 2,787 2,981 13,949 39,929 -
NP 7,249 11,606 -31,595 -11,745 -10,376 225,726 0 -
-
NP to SH 7,009 11,606 -31,595 -14,963 -13,471 210,843 -41,583 -
-
Tax Rate 9.65% 34.60% - - - -6.59% - -
Total Cost 135,637 195,928 101,619 18,696 17,416 -217,999 5,143 72.48%
-
Net Worth 132,760 75,205 51,845 -56,121 -41,244 -19,968 -231,258 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 132,760 75,205 51,845 -56,121 -41,244 -19,968 -231,258 -
NOSH 145,890 144,626 132,938 64,507 64,444 64,413 64,417 14.58%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.07% 5.59% -45.12% -168.97% -147.39% 2,921.26% 0.00% -
ROE 5.28% 15.43% -60.94% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 97.94 143.50 52.67 10.78 10.92 12.00 7.98 51.84%
EPS 4.80 8.02 -23.77 -23.20 -20.90 327.33 -64.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.52 0.39 -0.87 -0.64 -0.31 -3.59 -
Adjusted Per Share Value based on latest NOSH - 64,507
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3.36 4.88 1.65 0.16 0.17 0.18 0.12 74.21%
EPS 0.16 0.27 -0.74 -0.35 -0.32 4.96 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0177 0.0122 -0.0132 -0.0097 -0.0047 -0.0544 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 0.77 0.88 2.10 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.61 3.99 0.00 0.00 0.00 0.00 -
P/EPS 16.03 10.97 -8.84 0.00 0.00 0.00 0.00 -
EY 6.24 9.12 -11.32 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 0.85 1.69 5.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 - 30/05/03 24/04/02 - - -
Price 0.81 0.64 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.86 7.98 0.00 0.00 0.00 0.00 0.00 -
EY 5.93 12.54 0.00 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 0.89 1.23 0.00 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