[SSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -95.62%
YoY- -86.12%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,430,494 1,882,531 1,254,320 585,885 2,398,866 1,842,794 1,118,395 67.54%
PBT -37,191 -12,169 7,799 4,636 138,418 123,717 88,995 -
Tax 2,322 -3,098 -3,528 -341 -40,346 -32,940 -27,216 -
NP -34,869 -15,267 4,271 4,295 98,072 90,777 61,779 -
-
NP to SH -30,877 -12,571 4,848 4,295 98,072 90,777 61,779 -
-
Tax Rate - - 45.24% 7.36% 29.15% 26.63% 30.58% -
Total Cost 2,465,363 1,897,798 1,250,049 581,590 2,300,794 1,752,017 1,056,616 75.64%
-
Net Worth 516,929 485,852 497,727 555,046 579,402 543,467 511,883 0.65%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 8,673 8,493 8,080 - 30,177 14,930 14,709 -29.61%
Div Payout % 0.00% 0.00% 166.67% - 30.77% 16.45% 23.81% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 516,929 485,852 497,727 555,046 579,402 543,467 511,883 0.65%
NOSH 346,932 339,756 323,200 330,384 301,772 298,608 294,185 11.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.43% -0.81% 0.34% 0.73% 4.09% 4.93% 5.52% -
ROE -5.97% -2.59% 0.97% 0.77% 16.93% 16.70% 12.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 700.57 554.08 388.09 177.33 794.93 617.13 380.17 50.14%
EPS -7.40 -3.70 1.50 1.30 32.50 30.40 21.00 -
DPS 2.50 2.50 2.50 0.00 10.00 5.00 5.00 -36.92%
NAPS 1.49 1.43 1.54 1.68 1.92 1.82 1.74 -9.79%
Adjusted Per Share Value based on latest NOSH - 330,384
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 407.59 315.69 210.35 98.25 402.28 309.03 187.55 67.54%
EPS -5.18 -2.11 0.81 0.72 16.45 15.22 10.36 -
DPS 1.45 1.42 1.35 0.00 5.06 2.50 2.47 -29.82%
NAPS 0.8669 0.8148 0.8347 0.9308 0.9716 0.9114 0.8584 0.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.82 1.28 1.56 1.75 2.15 1.90 2.00 -
P/RPS 0.12 0.23 0.40 0.99 0.27 0.31 0.53 -62.75%
P/EPS -9.21 -34.59 104.00 134.62 6.62 6.25 9.52 -
EY -10.85 -2.89 0.96 0.74 15.12 16.00 10.50 -
DY 3.05 1.95 1.60 0.00 4.65 2.63 2.50 14.13%
P/NAPS 0.55 0.90 1.01 1.04 1.12 1.04 1.15 -38.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 08/11/05 15/08/05 09/05/05 21/02/05 10/11/04 25/08/04 -
Price 0.85 1.13 1.40 1.72 2.01 2.07 1.90 -
P/RPS 0.12 0.20 0.36 0.97 0.25 0.34 0.50 -61.27%
P/EPS -9.55 -30.54 93.33 132.31 6.18 6.81 9.05 -
EY -10.47 -3.27 1.07 0.76 16.17 14.69 11.05 -
DY 2.94 2.21 1.79 0.00 4.98 2.42 2.63 7.68%
P/NAPS 0.57 0.79 0.91 1.02 1.05 1.14 1.09 -35.01%

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