[SSTEEL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 464.16%
YoY- 645.36%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,237,095 559,546 2,353,284 1,767,466 1,134,746 522,801 2,430,494 -36.32%
PBT 57,507 12,579 66,132 48,451 16,840 -7,576 -37,191 -
Tax 4,174 922 18,823 20,497 -4,617 2,513 2,322 47.99%
NP 61,681 13,501 84,955 68,948 12,223 -5,063 -34,869 -
-
NP to SH 61,604 13,445 84,706 68,557 12,152 -4,732 -30,877 -
-
Tax Rate -7.26% -7.33% -28.46% -42.30% 27.42% - - -
Total Cost 1,175,414 546,045 2,268,329 1,698,518 1,122,523 527,864 2,465,363 -39.05%
-
Net Worth 716,617 739,474 661,081 609,395 543,265 538,720 516,929 24.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,476 21,007 20,920 - - - 8,673 13.45%
Div Payout % 17.01% 156.25% 24.70% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 716,617 739,474 661,081 609,395 543,265 538,720 516,929 24.40%
NOSH 419,074 420,156 418,405 362,735 357,411 364,000 346,932 13.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.99% 2.41% 3.61% 3.90% 1.08% -0.97% -1.43% -
ROE 8.60% 1.82% 12.81% 11.25% 2.24% -0.88% -5.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 295.20 133.18 562.44 487.26 317.49 143.63 700.57 -43.88%
EPS 14.70 3.20 20.20 18.90 3.40 -1.10 -7.40 -
DPS 2.50 5.00 5.00 0.00 0.00 0.00 2.50 0.00%
NAPS 1.71 1.76 1.58 1.68 1.52 1.48 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 361,570
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 207.46 93.83 394.64 296.40 190.29 87.67 407.59 -36.32%
EPS 10.33 2.25 14.20 11.50 2.04 -0.79 -5.18 -
DPS 1.76 3.52 3.51 0.00 0.00 0.00 1.45 13.82%
NAPS 1.2017 1.2401 1.1086 1.0219 0.911 0.9034 0.8669 24.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.71 1.64 1.46 1.15 1.09 1.01 0.82 -
P/RPS 0.58 1.23 0.26 0.24 0.34 0.70 0.12 186.69%
P/EPS 11.63 51.25 7.21 6.08 32.06 -77.69 -9.21 -
EY 8.60 1.95 13.87 16.43 3.12 -1.29 -10.85 -
DY 1.46 3.05 3.42 0.00 0.00 0.00 3.05 -38.88%
P/NAPS 1.00 0.93 0.92 0.68 0.72 0.68 0.55 49.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 09/02/07 09/11/06 21/08/06 19/05/06 21/02/06 -
Price 1.66 1.82 1.67 1.12 1.08 1.08 0.85 -
P/RPS 0.56 1.37 0.30 0.23 0.34 0.75 0.12 180.04%
P/EPS 11.29 56.88 8.25 5.93 31.76 -83.08 -9.55 -
EY 8.86 1.76 12.12 16.88 3.15 -1.20 -10.47 -
DY 1.51 2.75 2.99 0.00 0.00 0.00 2.94 -35.94%
P/NAPS 0.97 1.03 1.06 0.67 0.71 0.73 0.57 42.67%

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