[SSB8] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -27.31%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,773 12,592 13,627 12,983 13,472 13,626 10,252 15.80%
PBT -2,580 -1,978 2,424 2,937 4,007 4,732 4,255 -
Tax -1 -1 56 58 113 -1,559 -1,615 -99.27%
NP -2,581 -1,979 2,480 2,995 4,120 3,173 2,640 -
-
NP to SH -2,710 -2,147 2,305 2,995 4,120 4,900 4,367 -
-
Tax Rate - - -2.31% -1.97% -2.82% 32.95% 37.96% -
Total Cost 15,354 14,571 11,147 9,988 9,352 10,453 7,612 59.71%
-
Net Worth 43,584 46,565 35,256 33,793 34,705 35,330 34,709 16.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 43,584 46,565 35,256 33,793 34,705 35,330 34,709 16.40%
NOSH 252,666 252,800 260,000 246,666 247,894 253,809 250,249 0.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -20.21% -15.72% 18.20% 23.07% 30.58% 23.29% 25.75% -
ROE -6.22% -4.61% 6.54% 8.86% 11.87% 13.87% 12.58% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.06 4.98 5.24 5.26 5.43 5.37 4.10 15.07%
EPS -1.07 -0.85 0.89 1.21 1.66 1.93 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1842 0.1356 0.137 0.14 0.1392 0.1387 15.66%
Adjusted Per Share Value based on latest NOSH - 246,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.56 0.55 0.60 0.57 0.59 0.60 0.45 15.71%
EPS -0.12 -0.09 0.10 0.13 0.18 0.22 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0205 0.0155 0.0149 0.0153 0.0155 0.0153 16.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.10 0.14 0.38 0.49 0.61 0.55 -
P/RPS 3.17 2.01 2.67 7.22 9.02 11.36 13.43 -61.84%
P/EPS -14.92 -11.77 15.79 31.30 29.48 31.60 31.52 -
EY -6.70 -8.49 6.33 3.20 3.39 3.16 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 1.03 2.77 3.50 4.38 3.97 -62.03%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 29/08/05 30/05/05 28/02/05 - -
Price 0.12 0.12 0.10 0.28 0.40 0.57 0.00 -
P/RPS 2.37 2.41 1.91 5.32 7.36 10.62 0.00 -
P/EPS -11.19 -14.13 11.28 23.06 24.07 29.52 0.00 -
EY -8.94 -7.08 8.87 4.34 4.15 3.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.74 2.04 2.86 4.09 0.00 -

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