[SSTEEL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 153.99%
YoY- 168.72%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 494,930 542,949 446,285 394,591 310,185 365,961 442,088 7.79%
PBT 22,953 13,014 25,708 8,929 757 12,827 19,926 9.85%
Tax -823 -5,247 -8,194 -4,022 1,175 -7,754 -254 118.49%
NP 22,130 7,767 17,514 4,907 1,932 5,073 19,672 8.14%
-
NP to SH 22,130 7,767 17,514 4,907 1,932 5,073 19,672 8.14%
-
Tax Rate 3.59% 40.32% 31.87% 45.04% -155.22% 60.45% 1.27% -
Total Cost 472,800 535,182 428,771 389,684 308,253 360,888 422,416 7.77%
-
Net Worth 281,431 428,623 316,381 305,965 287,124 280,023 330,218 -10.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,071 8,629 8,474 - - - - -
Div Payout % 63.59% 111.11% 48.39% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 281,431 428,623 316,381 305,965 287,124 280,023 330,218 -10.08%
NOSH 281,431 287,666 282,483 288,647 287,124 280,023 282,238 -0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.47% 1.43% 3.92% 1.24% 0.62% 1.39% 4.45% -
ROE 7.86% 1.81% 5.54% 1.60% 0.67% 1.81% 5.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 175.86 188.74 157.99 136.70 108.03 130.69 156.64 7.99%
EPS 7.70 2.70 6.20 1.70 0.70 1.80 6.97 6.84%
DPS 5.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.12 1.06 1.00 1.00 1.17 -9.91%
Adjusted Per Share Value based on latest NOSH - 288,647
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.00 91.05 74.84 66.17 52.02 61.37 74.14 7.79%
EPS 3.71 1.30 2.94 0.82 0.32 0.85 3.30 8.09%
DPS 2.36 1.45 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.472 0.7188 0.5306 0.5131 0.4815 0.4696 0.5538 -10.08%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.64 1.78 1.50 1.00 1.10 1.22 0.87 -
P/RPS 0.93 0.94 0.95 0.73 1.02 0.93 0.56 40.10%
P/EPS 20.86 65.93 24.19 58.82 163.48 67.34 12.48 40.71%
EY 4.79 1.52 4.13 1.70 0.61 1.48 8.01 -28.95%
DY 3.05 1.69 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.19 1.34 0.94 1.10 1.22 0.74 69.73%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 29/08/03 28/05/03 21/02/03 19/11/02 27/08/02 -
Price 1.82 1.70 1.85 1.40 1.14 1.09 1.04 -
P/RPS 1.03 0.90 1.17 1.02 1.06 0.83 0.66 34.43%
P/EPS 23.15 62.96 29.84 82.35 169.42 60.17 14.92 33.91%
EY 4.32 1.59 3.35 1.21 0.59 1.66 6.70 -25.30%
DY 2.75 1.76 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.14 1.65 1.32 1.14 1.09 0.89 60.89%

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