[SSTEEL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -34.42%
YoY- -90.9%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 704,113 3,296,270 2,532,109 1,662,846 734,004 4,331,842 3,429,209 -65.09%
PBT 8,607 13,771 -18,411 10,915 17,326 202,066 159,135 -85.62%
Tax -1,491 -6,533 2,120 -1,591 -1,749 8,070 1,448 -
NP 7,116 7,238 -16,291 9,324 15,577 210,136 160,583 -87.40%
-
NP to SH 7,094 8,747 -14,630 10,525 16,050 210,136 160,583 -87.43%
-
Tax Rate 17.32% 47.44% - 14.58% 10.09% -3.99% -0.91% -
Total Cost 696,997 3,289,032 2,548,400 1,653,522 718,427 4,121,706 3,268,626 -64.20%
-
Net Worth 834,588 833,047 843,482 873,196 895,421 881,484 876,288 -3.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,345 41,652 41,799 21,050 21,118 83,553 83,855 -78.43%
Div Payout % 117.65% 476.19% 0.00% 200.00% 131.58% 39.76% 52.22% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 834,588 833,047 843,482 873,196 895,421 881,484 876,288 -3.18%
NOSH 417,294 416,523 417,999 421,000 422,368 417,765 419,276 -0.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.01% 0.22% -0.64% 0.56% 2.12% 4.85% 4.68% -
ROE 0.85% 1.05% -1.73% 1.21% 1.79% 23.84% 18.33% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 168.73 791.38 605.77 394.98 173.78 1,036.91 817.89 -64.98%
EPS 1.70 2.10 -3.50 2.50 3.80 50.30 38.30 -87.39%
DPS 2.00 10.00 10.00 5.00 5.00 20.00 20.00 -78.36%
NAPS 2.00 2.00 2.0179 2.0741 2.12 2.11 2.09 -2.88%
Adjusted Per Share Value based on latest NOSH - 425,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 118.08 552.77 424.63 278.85 123.09 726.44 575.07 -65.09%
EPS 1.19 1.47 -2.45 1.77 2.69 35.24 26.93 -87.42%
DPS 1.40 6.98 7.01 3.53 3.54 14.01 14.06 -78.42%
NAPS 1.3996 1.397 1.4145 1.4643 1.5016 1.4782 1.4695 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.68 1.80 1.89 1.90 1.98 2.12 2.32 -
P/RPS 1.00 0.23 0.31 0.48 1.14 0.20 0.28 133.10%
P/EPS 98.82 85.71 -54.00 76.00 52.11 4.21 6.06 539.79%
EY 1.01 1.17 -1.85 1.32 1.92 23.73 16.51 -84.39%
DY 1.19 5.56 5.29 2.63 2.53 9.43 8.62 -73.19%
P/NAPS 0.84 0.90 0.94 0.92 0.93 1.00 1.11 -16.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 15/05/12 31/01/12 15/11/11 18/08/11 18/05/11 -
Price 1.68 1.94 1.82 2.00 1.96 2.07 2.18 -
P/RPS 1.00 0.25 0.30 0.51 1.13 0.20 0.27 138.81%
P/EPS 98.82 92.38 -52.00 80.00 51.58 4.12 5.69 567.16%
EY 1.01 1.08 -1.92 1.25 1.94 24.30 17.57 -85.02%
DY 1.19 5.15 5.49 2.50 2.55 9.66 9.17 -74.27%
P/NAPS 0.84 0.97 0.90 0.96 0.92 0.98 1.04 -13.23%

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