[SSTEEL] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4063.58%
YoY- 222.73%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,767,462 2,711,808 2,822,838 2,828,860 2,793,312 2,816,452 3,296,270 -10.97%
PBT 448 -16,952 44,358 31,844 -2,860 34,428 13,771 -89.74%
Tax -3,596 972 -1,178 -7,014 2,414 -5,964 -6,533 -32.76%
NP -3,148 -15,980 43,180 24,829 -446 28,464 7,238 -
-
NP to SH -3,824 -16,688 42,177 23,940 -604 28,376 8,747 -
-
Tax Rate 802.68% - 2.66% 22.03% - 17.32% 47.44% -
Total Cost 2,770,610 2,727,788 2,779,658 2,804,030 2,793,758 2,787,988 3,289,032 -10.77%
-
Net Worth 776,271 851,087 856,067 864,345 610,039 834,588 833,047 -4.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,296 33,376 29,231 38,972 12,079 33,383 41,652 -48.62%
Div Payout % 0.00% 0.00% 69.31% 162.79% 0.00% 117.65% 476.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 776,271 851,087 856,067 864,345 610,039 834,588 833,047 -4.58%
NOSH 382,400 417,200 417,594 417,558 301,999 417,294 416,523 -5.52%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.11% -0.59% 1.53% 0.88% -0.02% 1.01% 0.22% -
ROE -0.49% -1.96% 4.93% 2.77% -0.10% 3.40% 1.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 723.71 650.00 675.98 677.48 924.94 674.93 791.38 -5.76%
EPS -1.00 -4.00 10.10 5.73 -0.20 6.80 2.10 -
DPS 4.00 8.00 7.00 9.33 4.00 8.00 10.00 -45.62%
NAPS 2.03 2.04 2.05 2.07 2.02 2.00 2.00 0.99%
Adjusted Per Share Value based on latest NOSH - 414,931
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 464.10 454.76 473.38 474.39 468.43 472.31 552.77 -10.97%
EPS -0.64 -2.80 7.07 4.01 -0.10 4.76 1.47 -
DPS 2.57 5.60 4.90 6.54 2.03 5.60 6.98 -48.53%
NAPS 1.3018 1.4272 1.4356 1.4495 1.023 1.3996 1.397 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.66 1.75 1.35 1.30 1.68 1.80 -
P/RPS 0.19 0.26 0.26 0.20 0.14 0.25 0.23 -11.92%
P/EPS -140.00 -41.50 17.33 23.55 -650.00 24.71 85.71 -
EY -0.71 -2.41 5.77 4.25 -0.15 4.05 1.17 -
DY 2.86 4.82 4.00 6.91 3.08 4.76 5.56 -35.72%
P/NAPS 0.69 0.81 0.85 0.65 0.64 0.84 0.90 -16.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 10/02/14 28/11/13 26/08/13 29/04/13 30/01/13 19/11/12 17/08/12 -
Price 1.40 1.68 1.72 1.38 1.38 1.68 1.94 -
P/RPS 0.19 0.26 0.25 0.20 0.15 0.25 0.25 -16.67%
P/EPS -140.00 -42.00 17.03 24.07 -690.00 24.71 92.38 -
EY -0.71 -2.38 5.87 4.15 -0.14 4.05 1.08 -
DY 2.86 4.76 4.07 6.76 2.90 4.76 5.15 -32.36%
P/NAPS 0.69 0.82 0.84 0.67 0.68 0.84 0.97 -20.26%

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