[SSB8] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,670 13,750 13,580 13,627 13,669 15,034 14,196 -2.48%
PBT 2,596 2,920 3,768 4,732 5,673 6,510 6,668 -46.65%
Tax 0 0 0 -1,560 -2,154 -3,234 -6,688 -
NP 2,596 2,920 3,768 3,172 3,518 3,276 -20 -
-
NP to SH 2,364 2,920 3,768 4,899 5,821 6,730 6,888 -50.94%
-
Tax Rate 0.00% 0.00% 0.00% 32.97% 37.97% 49.68% 100.30% -
Total Cost 11,074 10,830 9,812 10,455 10,150 11,758 14,216 -15.32%
-
Net Worth 33,861 34,486 34,705 38,097 34,802 0 8,815 145.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 832 1,258 - - - - - -
Div Payout % 35.21% 43.10% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 33,861 34,486 34,705 38,097 34,802 0 8,815 145.07%
NOSH 249,718 251,724 247,894 273,687 250,919 102,049 187,173 21.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.99% 21.24% 27.75% 23.28% 25.74% 21.79% -0.14% -
ROE 6.98% 8.47% 10.86% 12.86% 16.73% 0.00% 78.13% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.47 5.46 5.48 4.98 5.45 14.73 7.58 -19.53%
EPS 0.95 1.16 1.52 1.79 2.32 1.46 3.68 -59.42%
DPS 0.33 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.137 0.14 0.1392 0.1387 0.00 0.0471 102.24%
Adjusted Per Share Value based on latest NOSH - 253,809
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.60 0.61 0.60 0.60 0.60 0.66 0.62 -2.16%
EPS 0.10 0.13 0.17 0.22 0.26 0.30 0.30 -51.89%
DPS 0.04 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0152 0.0153 0.0168 0.0153 0.00 0.0039 144.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.14 0.38 0.49 0.61 0.55 0.54 0.00 -
P/RPS 2.56 6.96 8.94 12.25 10.10 3.67 0.00 -
P/EPS 14.79 32.76 32.24 34.08 23.71 8.19 0.00 -
EY 6.76 3.05 3.10 2.93 4.22 12.21 0.00 -
DY 2.38 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.77 3.50 4.38 3.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 26/08/04 31/05/04 -
Price 0.10 0.28 0.40 0.57 0.62 0.56 0.00 -
P/RPS 1.83 5.13 7.30 11.45 11.38 3.80 0.00 -
P/EPS 10.56 24.14 26.32 31.84 26.72 8.49 0.00 -
EY 9.47 4.14 3.80 3.14 3.74 11.78 0.00 -
DY 3.33 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.04 2.86 4.09 4.47 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