[SSTEEL] QoQ 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- -5.92%
YoY- 273.35%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 668,435 585,885 556,072 724,399 565,177 553,218 494,930 22.20%
PBT 3,163 4,636 14,701 34,722 44,908 44,086 22,953 -73.35%
Tax -3,108 -341 -7,406 -5,724 -14,084 -13,132 -823 142.70%
NP 55 4,295 7,295 28,998 30,824 30,954 22,130 -98.17%
-
NP to SH 553 4,295 7,295 28,998 30,824 30,954 22,130 -91.47%
-
Tax Rate 98.26% 7.36% 50.38% 16.49% 31.36% 29.79% 3.59% -
Total Cost 668,380 581,590 548,777 695,401 534,353 522,264 472,800 25.98%
-
Net Worth 425,809 555,046 526,136 544,086 510,797 506,257 281,431 31.82%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,912 - 15,206 - 14,678 - 14,071 -37.77%
Div Payout % 1,250.00% - 208.45% - 47.62% - 63.59% -
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 425,809 555,046 526,136 544,086 510,797 506,257 281,431 31.82%
NOSH 276,499 330,384 304,124 298,948 293,561 289,289 281,431 -1.17%
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 0.01% 0.73% 1.31% 4.00% 5.45% 5.60% 4.47% -
ROE 0.13% 0.77% 1.39% 5.33% 6.03% 6.11% 7.86% -
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 241.75 177.33 182.84 242.32 192.52 191.23 175.86 23.65%
EPS 0.20 1.30 2.40 9.70 10.50 10.70 7.70 -91.24%
DPS 2.50 0.00 5.00 0.00 5.00 0.00 5.00 -37.03%
NAPS 1.54 1.68 1.73 1.82 1.74 1.75 1.00 33.39%
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 112.09 98.25 93.25 121.48 94.78 92.77 83.00 22.20%
EPS 0.09 0.72 1.22 4.86 5.17 5.19 3.71 -91.63%
DPS 1.16 0.00 2.55 0.00 2.46 0.00 2.36 -37.74%
NAPS 0.7141 0.9308 0.8823 0.9124 0.8566 0.849 0.472 31.82%
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 0.65 0.99 1.18 0.78 1.04 1.16 0.93 -21.26%
P/EPS 780.00 134.62 89.63 19.59 19.05 20.75 20.86 1020.67%
EY 0.13 0.74 1.12 5.11 5.25 4.82 4.79 -90.98%
DY 1.60 0.00 2.33 0.00 2.50 0.00 3.05 -34.98%
P/NAPS 1.01 1.04 1.24 1.04 1.15 1.27 1.64 -27.63%
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 0.58 0.97 1.10 0.85 0.99 1.10 1.03 -31.83%
P/EPS 700.00 132.31 83.80 21.34 18.10 19.63 23.15 872.59%
EY 0.14 0.76 1.19 4.69 5.53 5.10 4.32 -89.85%
DY 1.79 0.00 2.49 0.00 2.63 0.00 2.75 -24.91%
P/NAPS 0.91 1.02 1.16 1.14 1.09 1.20 1.82 -37.03%

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