[SSTEEL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SSTEEL] SOUTHERN STEEL BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -40.83%
YoY- 530.81%
Quarter Report
Latest QR
Upcoming QR
SSTEEL's Result
SSTEEL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 559,546 522,801 585,885 553,218 394,591 342,088 285,443 11.86%
PBT 12,579 -7,576 4,636 44,086 8,929 -6,995 -26,741 -
Tax 922 2,513 -341 -13,132 -4,022 6,995 26,741 -42.93%
NP 13,501 -5,063 4,295 30,954 4,907 0 0 -
-
NP to SH 13,445 -4,732 4,295 30,954 4,907 -7,141 -26,531 -
-
Tax Rate -7.33% - 7.36% 29.79% 45.04% - - -
Total Cost 546,045 527,864 581,590 522,264 389,684 342,088 285,443 11.41%
-
Net Worth 739,474 538,720 555,046 506,257 305,965 296,365 324,581 14.70%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 21,007 - - - - - - -
Div Payout % 156.25% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 739,474 538,720 555,046 506,257 305,965 296,365 324,581 14.70%
NOSH 420,156 364,000 330,384 289,289 288,647 282,252 282,244 6.85%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.41% -0.97% 0.73% 5.60% 1.24% 0.00% 0.00% -
ROE 1.82% -0.88% 0.77% 6.11% 1.60% -2.41% -8.17% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 133.18 143.63 177.33 191.23 136.70 121.20 101.13 4.69%
EPS 3.20 -1.10 1.30 10.70 1.70 -2.53 -9.40 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.48 1.68 1.75 1.06 1.05 1.15 7.34%
Adjusted Per Share Value based on latest NOSH - 289,289
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.83 87.67 98.25 92.77 66.17 57.37 47.87 11.86%
EPS 2.25 -0.79 0.72 5.19 0.82 -1.20 -4.45 -
DPS 3.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2401 0.9034 0.9308 0.849 0.5131 0.497 0.5443 14.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.64 1.01 1.75 2.22 1.00 0.68 0.80 -
P/RPS 1.23 0.70 0.99 1.16 0.73 0.56 0.79 7.65%
P/EPS 51.25 -77.69 134.62 20.75 58.82 -26.88 -8.51 -
EY 1.95 -1.29 0.74 4.82 1.70 -3.72 -11.75 -
DY 3.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.68 1.04 1.27 0.94 0.65 0.70 4.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 19/05/06 09/05/05 24/05/04 28/05/03 31/05/02 30/05/01 -
Price 1.82 1.08 1.72 2.10 1.40 0.92 1.08 -
P/RPS 1.37 0.75 0.97 1.10 1.02 0.76 1.07 4.20%
P/EPS 56.88 -83.08 132.31 19.63 82.35 -36.36 -11.49 -
EY 1.76 -1.20 0.76 5.10 1.21 -2.75 -8.70 -
DY 2.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.73 1.02 1.20 1.32 0.88 0.94 1.53%

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