[SSTEEL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.18%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,430,494 2,438,603 2,534,791 2,431,533 2,398,866 2,337,724 2,156,274 8.28%
PBT -37,191 2,532 57,222 98,967 138,417 146,669 124,961 -
Tax 2,401 -10,425 -16,579 -27,555 -40,346 -33,763 -33,286 -
NP -34,790 -7,893 40,643 71,412 98,071 112,906 91,675 -
-
NP to SH -30,877 -5,276 41,141 71,412 98,071 112,906 91,675 -
-
Tax Rate - 411.73% 28.97% 27.84% 29.15% 23.02% 26.64% -
Total Cost 2,465,284 2,446,496 2,494,148 2,360,121 2,300,795 2,224,818 2,064,599 12.51%
-
Net Worth 545,590 508,350 425,809 555,046 526,136 544,086 510,797 4.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,912 22,118 22,118 15,206 15,206 14,071 22,701 -54.64%
Div Payout % 0.00% 0.00% 53.76% 21.29% 15.51% 12.46% 24.76% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 545,590 508,350 425,809 555,046 526,136 544,086 510,797 4.47%
NOSH 358,941 355,489 276,499 330,384 304,124 298,948 293,561 14.30%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.43% -0.32% 1.60% 2.94% 4.09% 4.83% 4.25% -
ROE -5.66% -1.04% 9.66% 12.87% 18.64% 20.75% 17.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 677.13 685.98 916.74 735.97 788.78 781.98 734.52 -5.26%
EPS -8.60 -1.48 14.88 21.61 32.25 37.77 31.23 -
DPS 1.93 6.22 8.00 4.60 5.00 4.71 7.73 -60.24%
NAPS 1.52 1.43 1.54 1.68 1.73 1.82 1.74 -8.59%
Adjusted Per Share Value based on latest NOSH - 330,384
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 407.59 408.95 425.08 407.76 402.28 392.03 361.60 8.28%
EPS -5.18 -0.88 6.90 11.98 16.45 18.93 15.37 -
DPS 1.16 3.71 3.71 2.55 2.55 2.36 3.81 -54.64%
NAPS 0.9149 0.8525 0.7141 0.9308 0.8823 0.9124 0.8566 4.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.82 1.28 1.56 1.75 2.15 1.90 2.00 -
P/RPS 0.12 0.19 0.17 0.24 0.27 0.24 0.27 -41.67%
P/EPS -9.53 -86.24 10.48 8.10 6.67 5.03 6.40 -
EY -10.49 -1.16 9.54 12.35 15.00 19.88 15.61 -
DY 2.35 4.86 5.13 2.63 2.33 2.48 3.87 -28.22%
P/NAPS 0.54 0.90 1.01 1.04 1.24 1.04 1.15 -39.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 08/11/05 15/08/05 09/05/05 21/02/05 10/11/04 25/08/04 -
Price 0.85 1.13 1.40 1.72 2.01 2.07 1.90 -
P/RPS 0.13 0.16 0.15 0.23 0.25 0.26 0.26 -36.92%
P/EPS -9.88 -76.14 9.41 7.96 6.23 5.48 6.08 -
EY -10.12 -1.31 10.63 12.57 16.04 18.25 16.44 -
DY 2.27 5.51 5.71 2.68 2.49 2.27 4.07 -32.17%
P/NAPS 0.56 0.79 0.91 1.02 1.16 1.14 1.09 -35.77%

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