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

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -272.87%
YoY- -113.85%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL'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 2,269,492 2,091,204 2,430,494 2,510,041 2,508,640 2,343,540 2,398,866 -3.63%
PBT 33,680 -30,304 -37,191 -16,225 15,598 18,544 138,418 -61.12%
Tax -9,234 10,052 2,322 -4,130 -7,056 -1,364 -40,346 -62.68%
NP 24,446 -20,252 -34,869 -20,356 8,542 17,180 98,072 -60.49%
-
NP to SH 24,304 -18,928 -30,877 -16,761 9,696 17,180 98,072 -60.64%
-
Tax Rate 27.42% - - - 45.24% 7.36% 29.15% -
Total Cost 2,245,046 2,111,456 2,465,363 2,530,397 2,500,098 2,326,360 2,300,794 -1.62%
-
Net Worth 543,265 538,720 516,929 485,852 497,727 555,046 579,402 -4.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 8,673 11,325 16,160 - 30,177 -
Div Payout % - - 0.00% 0.00% 166.67% - 30.77% -
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 543,265 538,720 516,929 485,852 497,727 555,046 579,402 -4.21%
NOSH 357,411 364,000 346,932 339,756 323,200 330,384 301,772 11.97%
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 1.08% -0.97% -1.43% -0.81% 0.34% 0.73% 4.09% -
ROE 4.47% -3.51% -5.97% -3.45% 1.95% 3.10% 16.93% -
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 634.98 574.51 700.57 738.78 776.19 709.34 794.93 -13.94%
EPS 6.80 -4.40 -7.40 -4.93 3.00 5.20 32.50 -64.85%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 10.00 -
NAPS 1.52 1.48 1.49 1.43 1.54 1.68 1.92 -14.45%
Adjusted Per Share Value based on latest NOSH - 355,489
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 380.59 350.69 407.59 420.93 420.69 393.00 402.28 -3.63%
EPS 4.08 -3.17 -5.18 -2.81 1.63 2.88 16.45 -60.62%
DPS 0.00 0.00 1.45 1.90 2.71 0.00 5.06 -
NAPS 0.911 0.9034 0.8669 0.8148 0.8347 0.9308 0.9716 -4.21%
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 1.09 1.01 0.82 1.28 1.56 1.75 2.15 -
P/RPS 0.17 0.18 0.12 0.17 0.20 0.25 0.27 -26.60%
P/EPS 16.03 -19.42 -9.21 -25.95 52.00 33.65 6.62 80.61%
EY 6.24 -5.15 -10.85 -3.85 1.92 2.97 15.12 -44.65%
DY 0.00 0.00 3.05 2.60 3.21 0.00 4.65 -
P/NAPS 0.72 0.68 0.55 0.90 1.01 1.04 1.12 -25.57%
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 21/08/06 19/05/06 21/02/06 08/11/05 15/08/05 09/05/05 21/02/05 -
Price 1.08 1.08 0.85 1.13 1.40 1.72 2.01 -
P/RPS 0.17 0.19 0.12 0.15 0.18 0.24 0.25 -22.72%
P/EPS 15.88 -20.77 -9.55 -22.91 46.67 33.08 6.18 87.92%
EY 6.30 -4.81 -10.47 -4.37 2.14 3.02 16.17 -46.74%
DY 0.00 0.00 2.94 2.95 3.57 0.00 4.98 -
P/NAPS 0.71 0.73 0.57 0.79 0.91 1.02 1.05 -23.01%

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