[SSB8] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.04%
YoY- -59.39%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 14,088 14,304 12,593 13,670 13,750 13,580 13,627 2.24%
PBT 126 1,360 -1,978 2,596 2,920 3,768 4,732 -91.14%
Tax 0 0 -1 0 0 0 -1,560 -
NP 126 1,360 -1,979 2,596 2,920 3,768 3,172 -88.42%
-
NP to SH 226 1,516 -2,146 2,364 2,920 3,768 4,899 -87.20%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 32.97% -
Total Cost 13,962 12,944 14,572 11,074 10,830 9,812 10,455 21.33%
-
Net Worth 38,849 43,584 42,477 33,861 34,486 34,705 38,097 1.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 832 1,258 - - -
Div Payout % - - - 35.21% 43.10% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 38,849 43,584 42,477 33,861 34,486 34,705 38,097 1.31%
NOSH 225,999 252,666 248,260 249,718 251,724 247,894 273,687 -12.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.89% 9.51% -15.72% 18.99% 21.24% 27.75% 23.28% -
ROE 0.58% 3.48% -5.05% 6.98% 8.47% 10.86% 12.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.23 5.66 5.07 5.47 5.46 5.48 4.98 16.14%
EPS 0.10 0.60 -0.86 0.95 1.16 1.52 1.79 -85.46%
DPS 0.00 0.00 0.00 0.33 0.50 0.00 0.00 -
NAPS 0.1719 0.1725 0.1711 0.1356 0.137 0.14 0.1392 15.14%
Adjusted Per Share Value based on latest NOSH - 260,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.63 0.64 0.56 0.61 0.61 0.60 0.61 2.18%
EPS 0.01 0.07 -0.10 0.10 0.13 0.17 0.22 -87.33%
DPS 0.00 0.00 0.00 0.04 0.06 0.00 0.00 -
NAPS 0.0172 0.0194 0.0189 0.015 0.0153 0.0154 0.0169 1.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.16 0.10 0.14 0.38 0.49 0.61 -
P/RPS 2.25 2.83 1.97 2.56 6.96 8.94 12.25 -67.78%
P/EPS 140.00 26.67 -11.57 14.79 32.76 32.24 34.08 157.16%
EY 0.71 3.75 -8.64 6.76 3.05 3.10 2.93 -61.23%
DY 0.00 0.00 0.00 2.38 1.32 0.00 0.00 -
P/NAPS 0.81 0.93 0.58 1.03 2.77 3.50 4.38 -67.64%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 05/09/06 29/05/06 27/02/06 30/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.11 0.12 0.12 0.10 0.28 0.40 0.57 -
P/RPS 1.76 2.12 2.37 1.83 5.13 7.30 11.45 -71.40%
P/EPS 110.00 20.00 -13.88 10.56 24.14 26.32 31.84 129.05%
EY 0.91 5.00 -7.20 9.47 4.14 3.80 3.14 -56.30%
DY 0.00 0.00 0.00 3.33 1.79 0.00 0.00 -
P/NAPS 0.64 0.70 0.70 0.74 2.04 2.86 4.09 -71.06%

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