[SSTEEL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -43.56%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,091,204 2,430,494 2,510,041 2,508,640 2,343,540 2,398,866 2,457,058 -10.19%
PBT -30,304 -37,191 -16,225 15,598 18,544 138,418 164,956 -
Tax 10,052 2,322 -4,130 -7,056 -1,364 -40,346 -43,920 -
NP -20,252 -34,869 -20,356 8,542 17,180 98,072 121,036 -
-
NP to SH -18,928 -30,877 -16,761 9,696 17,180 98,072 121,036 -
-
Tax Rate - - - 45.24% 7.36% 29.15% 26.63% -
Total Cost 2,111,456 2,465,363 2,530,397 2,500,098 2,326,360 2,300,794 2,336,022 -6.52%
-
Net Worth 538,720 516,929 485,852 497,727 555,046 579,402 543,467 -0.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 8,673 11,325 16,160 - 30,177 19,907 -
Div Payout % - 0.00% 0.00% 166.67% - 30.77% 16.45% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 538,720 516,929 485,852 497,727 555,046 579,402 543,467 -0.58%
NOSH 364,000 346,932 339,756 323,200 330,384 301,772 298,608 14.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.97% -1.43% -0.81% 0.34% 0.73% 4.09% 4.93% -
ROE -3.51% -5.97% -3.45% 1.95% 3.10% 16.93% 22.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 574.51 700.57 738.78 776.19 709.34 794.93 822.84 -21.31%
EPS -4.40 -7.40 -4.93 3.00 5.20 32.50 40.53 -
DPS 0.00 2.50 3.33 5.00 0.00 10.00 6.67 -
NAPS 1.48 1.49 1.43 1.54 1.68 1.92 1.82 -12.88%
Adjusted Per Share Value based on latest NOSH - 276,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 350.69 407.59 420.93 420.69 393.00 402.28 412.04 -10.19%
EPS -3.17 -5.18 -2.81 1.63 2.88 16.45 20.30 -
DPS 0.00 1.45 1.90 2.71 0.00 5.06 3.34 -
NAPS 0.9034 0.8669 0.8148 0.8347 0.9308 0.9716 0.9114 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.01 0.82 1.28 1.56 1.75 2.15 1.90 -
P/RPS 0.18 0.12 0.17 0.20 0.25 0.27 0.23 -15.08%
P/EPS -19.42 -9.21 -25.95 52.00 33.65 6.62 4.69 -
EY -5.15 -10.85 -3.85 1.92 2.97 15.12 21.33 -
DY 0.00 3.05 2.60 3.21 0.00 4.65 3.51 -
P/NAPS 0.68 0.55 0.90 1.01 1.04 1.12 1.04 -24.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 21/02/06 08/11/05 15/08/05 09/05/05 21/02/05 10/11/04 -
Price 1.08 0.85 1.13 1.40 1.72 2.01 2.07 -
P/RPS 0.19 0.12 0.15 0.18 0.24 0.25 0.25 -16.73%
P/EPS -20.77 -9.55 -22.91 46.67 33.08 6.18 5.11 -
EY -4.81 -10.47 -4.37 2.14 3.02 16.17 19.58 -
DY 0.00 2.94 2.95 3.57 0.00 4.98 3.22 -
P/NAPS 0.73 0.57 0.79 0.91 1.02 1.05 1.14 -25.72%

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