[SSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.94%
YoY- 200.71%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,254,320 585,885 2,398,866 1,842,794 1,118,395 553,218 1,878,755 -23.63%
PBT 7,799 4,636 138,418 123,717 88,995 44,086 70,604 -77.00%
Tax -3,528 -341 -40,346 -32,940 -27,216 -13,132 -18,286 -66.64%
NP 4,271 4,295 98,072 90,777 61,779 30,954 52,318 -81.21%
-
NP to SH 4,848 4,295 98,072 90,777 61,779 30,954 52,318 -79.55%
-
Tax Rate 45.24% 7.36% 29.15% 26.63% 30.58% 29.79% 25.90% -
Total Cost 1,250,049 581,590 2,300,794 1,752,017 1,056,616 522,264 1,826,437 -22.35%
-
Net Worth 497,727 555,046 579,402 543,467 511,883 506,257 479,454 2.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,080 - 30,177 14,930 14,709 - 14,185 -31.30%
Div Payout % 166.67% - 30.77% 16.45% 23.81% - 27.11% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 497,727 555,046 579,402 543,467 511,883 506,257 479,454 2.52%
NOSH 323,200 330,384 301,772 298,608 294,185 289,289 283,700 9.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.34% 0.73% 4.09% 4.93% 5.52% 5.60% 2.78% -
ROE 0.97% 0.77% 16.93% 16.70% 12.07% 6.11% 10.91% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 388.09 177.33 794.93 617.13 380.17 191.23 662.23 -29.99%
EPS 1.50 1.30 32.50 30.40 21.00 10.70 18.40 -81.22%
DPS 2.50 0.00 10.00 5.00 5.00 0.00 5.00 -37.03%
NAPS 1.54 1.68 1.92 1.82 1.74 1.75 1.69 -6.01%
Adjusted Per Share Value based on latest NOSH - 298,948
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 210.35 98.25 402.28 309.03 187.55 92.77 315.06 -23.62%
EPS 0.81 0.72 16.45 15.22 10.36 5.19 8.77 -79.59%
DPS 1.35 0.00 5.06 2.50 2.47 0.00 2.38 -31.50%
NAPS 0.8347 0.9308 0.9716 0.9114 0.8584 0.849 0.804 2.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.56 1.75 2.15 1.90 2.00 2.22 1.64 -
P/RPS 0.40 0.99 0.27 0.31 0.53 1.16 0.25 36.83%
P/EPS 104.00 134.62 6.62 6.25 9.52 20.75 8.89 416.10%
EY 0.96 0.74 15.12 16.00 10.50 4.82 11.24 -80.63%
DY 1.60 0.00 4.65 2.63 2.50 0.00 3.05 -34.98%
P/NAPS 1.01 1.04 1.12 1.04 1.15 1.27 0.97 2.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 09/05/05 21/02/05 10/11/04 25/08/04 24/05/04 24/02/04 -
Price 1.40 1.72 2.01 2.07 1.90 2.10 1.82 -
P/RPS 0.36 0.97 0.25 0.34 0.50 1.10 0.27 21.16%
P/EPS 93.33 132.31 6.18 6.81 9.05 19.63 9.87 347.77%
EY 1.07 0.76 16.17 14.69 11.05 5.10 10.13 -77.68%
DY 1.79 0.00 4.98 2.42 2.63 0.00 2.75 -24.91%
P/NAPS 0.91 1.02 1.05 1.14 1.09 1.20 1.08 -10.79%

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