[SSB8] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SSB8] SOUTHERN SCORE BUILDERS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SSB8's Result
SSB8's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,627 12,983 13,472 13,626 10,252 7,517 3,549 145.00%
PBT 2,424 2,937 4,007 4,732 4,255 3,255 1,667 28.32%
Tax 56 58 113 -1,559 -1,615 -1,617 -1,672 -
NP 2,480 2,995 4,120 3,173 2,640 1,638 -5 -
-
NP to SH 2,305 2,995 4,120 4,900 4,367 3,365 1,722 21.43%
-
Tax Rate -2.31% -1.97% -2.82% 32.95% 37.96% 49.68% 100.30% -
Total Cost 11,147 9,988 9,352 10,453 7,612 5,879 3,554 114.12%
-
Net Worth 35,256 33,793 34,705 35,330 34,709 0 8,815 151.75%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 35,256 33,793 34,705 35,330 34,709 0 8,815 151.75%
NOSH 260,000 246,666 247,894 253,809 250,249 102,049 187,173 24.47%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.20% 23.07% 30.58% 23.29% 25.75% 21.79% -0.14% -
ROE 6.54% 8.86% 11.87% 13.87% 12.58% 0.00% 19.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.24 5.26 5.43 5.37 4.10 7.37 1.90 96.53%
EPS 0.89 1.21 1.66 1.93 1.75 3.30 0.92 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.137 0.14 0.1392 0.1387 0.00 0.0471 102.24%
Adjusted Per Share Value based on latest NOSH - 253,809
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.60 0.57 0.59 0.60 0.45 0.33 0.16 141.17%
EPS 0.10 0.13 0.18 0.22 0.19 0.15 0.08 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0149 0.0153 0.0155 0.0153 0.00 0.0039 150.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 0.14 0.38 0.49 0.61 0.55 0.54 0.00 -
P/RPS 2.67 7.22 9.02 11.36 13.43 7.33 0.00 -
P/EPS 15.79 31.30 29.48 31.60 31.52 16.38 0.00 -
EY 6.33 3.20 3.39 3.16 3.17 6.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.77 3.50 4.38 3.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 - - - -
Price 0.10 0.28 0.40 0.57 0.00 0.00 0.00 -
P/RPS 1.91 5.32 7.36 10.62 0.00 0.00 0.00 -
P/EPS 11.28 23.06 24.07 29.52 0.00 0.00 0.00 -
EY 8.87 4.34 4.15 3.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.04 2.86 4.09 0.00 0.00 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