[SSTEEL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 84.67%
YoY- -210.17%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,353,284 1,767,466 1,134,746 522,801 2,430,494 1,882,531 1,254,320 51.94%
PBT 66,132 48,451 16,840 -7,576 -37,191 -12,169 7,799 314.21%
Tax 18,823 20,497 -4,617 2,513 2,322 -3,098 -3,528 -
NP 84,955 68,948 12,223 -5,063 -34,869 -15,267 4,271 630.14%
-
NP to SH 84,706 68,557 12,152 -4,732 -30,877 -12,571 4,848 569.84%
-
Tax Rate -28.46% -42.30% 27.42% - - - 45.24% -
Total Cost 2,268,329 1,698,518 1,122,523 527,864 2,465,363 1,897,798 1,250,049 48.60%
-
Net Worth 661,081 609,395 543,265 538,720 516,929 485,852 497,727 20.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,920 - - - 8,673 8,493 8,080 88.22%
Div Payout % 24.70% - - - 0.00% 0.00% 166.67% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 661,081 609,395 543,265 538,720 516,929 485,852 497,727 20.76%
NOSH 418,405 362,735 357,411 364,000 346,932 339,756 323,200 18.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.61% 3.90% 1.08% -0.97% -1.43% -0.81% 0.34% -
ROE 12.81% 11.25% 2.24% -0.88% -5.97% -2.59% 0.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 562.44 487.26 317.49 143.63 700.57 554.08 388.09 27.97%
EPS 20.20 18.90 3.40 -1.10 -7.40 -3.70 1.50 463.35%
DPS 5.00 0.00 0.00 0.00 2.50 2.50 2.50 58.53%
NAPS 1.58 1.68 1.52 1.48 1.49 1.43 1.54 1.71%
Adjusted Per Share Value based on latest NOSH - 364,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 394.64 296.40 190.29 87.67 407.59 315.69 210.35 51.94%
EPS 14.20 11.50 2.04 -0.79 -5.18 -2.11 0.81 571.33%
DPS 3.51 0.00 0.00 0.00 1.45 1.42 1.35 88.75%
NAPS 1.1086 1.0219 0.911 0.9034 0.8669 0.8148 0.8347 20.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.46 1.15 1.09 1.01 0.82 1.28 1.56 -
P/RPS 0.26 0.24 0.34 0.70 0.12 0.23 0.40 -24.90%
P/EPS 7.21 6.08 32.06 -77.69 -9.21 -34.59 104.00 -83.04%
EY 13.87 16.43 3.12 -1.29 -10.85 -2.89 0.96 490.32%
DY 3.42 0.00 0.00 0.00 3.05 1.95 1.60 65.70%
P/NAPS 0.92 0.68 0.72 0.68 0.55 0.90 1.01 -6.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 09/11/06 21/08/06 19/05/06 21/02/06 08/11/05 15/08/05 -
Price 1.67 1.12 1.08 1.08 0.85 1.13 1.40 -
P/RPS 0.30 0.23 0.34 0.75 0.12 0.20 0.36 -11.41%
P/EPS 8.25 5.93 31.76 -83.08 -9.55 -30.54 93.33 -80.06%
EY 12.12 16.88 3.15 -1.20 -10.47 -3.27 1.07 402.14%
DY 2.99 0.00 0.00 0.00 2.94 2.21 1.79 40.64%
P/NAPS 1.06 0.67 0.71 0.73 0.57 0.79 0.91 10.67%

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